{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Menu","Format Guide","Business Details","3.3","5.1.1","5.1.2","5.1.3","5.2.1","5.2.3","5.3.1","5.4.1","5.5.1","5.5.1 SD03","5.5.1 SD04","5.5.2","5.5.3","5.6.1","5.6.2","5.7.1","5.7.1 SD01","5.8.1.1","5.8.1.2","5.10.0","5.11.1","5.12.1","5.13.1","Allocation","Supporting Docs","Error Checking","Datastore"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":2,"defined_names":67,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[7,11,12,17]]}
[]
[]
[]
[{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Please note that the macro in the intermediate input sheets workbook uses the original filenames for both this templates workbook and itself.  Therefore, if you wish to save this workbook under a different filename, please do so ONLY AFTER FILLING OUT THE TEMPLATES AND THE MACRO IN THE INTERMEDIATE INPUT SHEETS HAS BEEN RUN, otherwise the macro will not function properly.\n\nPlease note that the revenue model should also be open before you save either this templates workbook or the intermediate input sheets under a different name, as the pricing model has links to both these workbooks."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"Format Guide","index":1,"n_rows":2121,"n_cols":41,"rows_kept":2121,"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":"2013-06-17T14:35:08.600"}]
[]
[]
[]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,"Total (eg maximum revenue requirement)",null,250.86]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"Business Details","index":2,"n_rows":2121,"n_cols":41,"rows_kept":2121,"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,"Queensland Urban Utilities"]
[]
[null,"Geographical areas"]
[null,null,1,"Brisbane"]
[null,null,2,"Ipswich"]
[null,null,3,"Lockyer Valley"]
[null,null,4,"Scenic Rim"]
[null,null,5,"Somerset"]
[]
[null,"Are additional geographic areas used?",null,null,null,null,"If yes, please provide supporting information."]
[]
[null,"Analysis Years"]
[]
[null,"Period of information requirement",null,"Year ending 30 June:"]
[null,null,"Start date",2009]
[null,null,"Smoothing Period - Start Year"]
[null,null,"Smoothing Period - End year Year"]
[null,null,"Reporting year",2014]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,"Indexation rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,"Annual Indexation rate","% pa",0.02,3.2000000000000001E-2,3.5999999999999997E-2,1.2999999999999999E-2,2.1000000000000001E-2,2.5000000000000001E-2]
[]
[]
[]
[]
[]
[null,"Asset Class Details",null,null,null,null,null,null,"Supporting Documents"]
[]
[null,"Asset classes"]
[null,null,1,"Reservoirs"]
[null,null,2,"Pump stations"]
[null,null,3,"Treatment"]
[null,null,4,"Associated telemetry and control systems"]
[null,null,5,"Meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,6,"Billing systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,7,"Corporate systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,8,"Sundry property, plant and equipment"]
[null,null,9,"Land"]
[null,null,10,"Building other than infrastructure housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[null,null,11,"Distribution infrastructure not included in another category"]
[null,null,12,"Support services"]
[null,null,13,"Mains"]
[null,null,14,"Establishment Costs"]
[null,null,15,"Unallocated cash contribution"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"3.3","index":3,"n_rows":666,"n_cols":41,"rows_kept":666,"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$9)","v":"Supporting Documents for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[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,"Basis for preparation of historical information:"]
[]
[null,"[description of how historical data has been prepared]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Basis for preparation of forecast information:"]
[]
[null,"[description of how forecast data has been prepared]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.1.1","index":4,"n_rows":622,"n_cols":28,"rows_kept":622,"cut":false,"hidden":false,"merged":[[200,1,201,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[]
[null,null,null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear,\":\")","v":"For Year Ending 30 June 2014:"}]
[null,null,"Account heading",null,null,{"$f":"StartDate","v":2009},{"$f":"F13+1","v":2010},2011,2012,2013,2014,2015,null,"Ledger Code","Relevant Notes","Supporting Documents"]
[null,"all amounts in '$0000",null,null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod","Item1","Sign","Item2","sign","Item3","Sign","Item4","sign","Item5","sign"]
[null,null,"Revenue from services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB16)/1000","v":583247.40288999991},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB16)/1000","v":659666.58527999977},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB16)/1000","v":718278.54037000053},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB16)/1000","v":782596.92754000064},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB16)/1000","v":835665.71822130028},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB16)/1000","v":898356.99964889977},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB16)/1000","v":975510.36029640771},null,null,null,null,"??","?","R*",-1,"RFIN",1,"RC??",1,"RNOT",1,"x",0]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB17)/1000","v":600},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB17)/1000","v":499.88915000000003},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB17)/1000","v":321.07603999999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB17)/1000","v":680.5363000000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB17)/1000","v":350},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB17)/1000","v":358.75},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB17)/1000","v":0},null,null,null,null,"??","?","RFIN",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB18)/1000","v":-10355.175999999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB18)/1000","v":-16706.442500000001},{"$f":"24669+(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB18)/1000","v":-5456.7269300000007},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB18)/1000","v":-6792.9196400000019},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB18)/1000","v":-4796},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB18)/1000","v":-5850.8164000000006},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB18)/1000","v":-5997.0870000000004},null,"Non flood loss on disposal",null,null,"??","?","ELOD",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Net profit / (loss) from sale of unregulated assets",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},null,null,null,null,"??","?","x",0,"x",0,"x",0,"x",0,"x",0]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB20)/1000","v":156359.92571999997},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB20)/1000","v":187134.20839000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB20)/1000","v":142531.25905999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB20)/1000","v":125686.64153999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB20)/1000","v":117689.06091989999},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB20)/1000","v":143380.024},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB20)/1000","v":151977.55665271066},null,null,null,null,"??","?","RC??",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Non-recurrent",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},{"$f":"-24669+(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB21)/1000","v":-12973.492759999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB21)/1000","v":-511.76619999999997},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB21)/1000","v":7275.0910000000003},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},null,"Flood loss on disposal & Insurance Revenue",null,null,"??","?","RNOT",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Other 2 - [specify]",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},null,null,null,null,"??","?","x",0,"x",0,"x",0,"x",0,"x",0]
[null,null,"Total Revenue",null,"$'000",{"$f":"SUM(F16:F22)","v":729852.15260999987},830594.24031999975,842700.65578000038,901659.41954000073,956183.87014120026,1036244.9572488997,{"$f":"SUM(L16:L22)","v":1121490.8299491182}]
[]
[null,null,"Expenses "]
[null,null,"Operating expenditure",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB26)/1000","v":283627.00323246385},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB26)/1000","v":359889.49404999963},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB26)/1000","v":391228.55312999978},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB26)/1000","v":440871.37702000089},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB26)/1000","v":493172.3638098996},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB26)/1000","v":570997.63494019932},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB26)/1000","v":623459.58292828395},null,null,null,null,"??","?","EO??",1,"EZ??",1,"EF??",1,"EFDD",-1,"EOSN",-1]
[null,null,"Bad debts",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB27)/1000","v":-387.48629},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB27)/1000","v":-500.42570999999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB27)/1000","v":3515.4230000000007},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB27)/1000","v":3815.9479999999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB27)/1000","v":2086.3412802999997},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB27)/1000","v":2269.3528315000003},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB27)/1000","v":2428.7276467866345},null,null,null,null,"??","?","EFDD",1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Non-recurrent",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB28)/1000","v":10773.658220000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB28)/1000","v":19053.039419494926},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB28)/1000","v":50398.265000400002},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB28)/1000","v":2155.686725},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},null,"Flood & ICT Separation Program",null,null,"??","?","EOSN",1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Other 2 - [specify]",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},null,null,null,null,"??","?","x",0,"x",0,"x",0,"x",0,"x",0]
[null,null,"Total Expenses",null,"$'000",{"$f":"SUM(F26:F29)","v":283239.51694246387},359389.06833999965,405517.63434999977,463740.36443949578,545656.97009059961,{"$f":"SUM(K26:K29)","v":575422.67449669936},{"$f":"SUM(L26:L29)","v":625888.31057507056}]
[]
[null,null,"Earnings Before Interest, Tax, Depreciation and Amortisation",null,"$'000",{"$f":"F23-F30","v":446612.635667536},471205.1719800001,437183.0214300006,437919.05510050495,410526.90005060064,460822.28275220038,{"$f":"L23-L30","v":495602.51937404764}]
[null,null," "]
[null,null,"Depreciation and amortization",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB34)/1000","v":141266.82893999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB34)/1000","v":143032.18370999995},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB34)/1000","v":135395.82436999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB34)/1000","v":137701.73134999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB34)/1000","v":147194},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB34)/1000","v":164718.35757010002},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB34)/1000","v":175815.96335096803},null,null,null,null,"??","?","EDEP",1,null,0,null,0,null,0,null,0]
[null,null,"Earnings Before Interest, and Tax ",null,"$'000",{"$f":"F32-F34","v":305345.80672753602},328172.98827000015,301787.19706000062,300217.32375050499,263332.90005060064,296103.92518210039,{"$f":"L32-L34","v":319786.55602307961}]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB37)/1000","v":139103.94724000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB37)/1000","v":141085.74224000005},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB37)/1000","v":111476.1726198},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB37)/1000","v":112864.26730999997},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB37)/1000","v":115847.95699999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB37)/1000","v":128392.89554370001},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB37)/1000","v":137695.02703740832},null,null,null,null,"??","?","EI??",1,null,0,null,0,null,0,null,0]
[null,null,"Earnings Before Tax",null,"$'000",{"$f":"F35-F37","v":166241.85948753601},187087.2460300001,190311.02444020062,187353.05644050502,147484.94305060065,167711.02963840036,{"$f":"L35-L37","v":182091.52898567129}]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB40)/1000","v":40682.517999999996},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB40)/1000","v":63621.715979999994},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB40)/1000","v":58285.832000000002},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB40)/1000","v":55555.739000000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB40)/1000","v":44245.482915179949},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB40)/1000","v":50313.308891520079},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB40)/1000","v":54627.458695701665},null,null,null,null,"??","?","ETAX",1,null,0,null,0,null,0,null,0]
[]
[null,null,"Earnings After Tax",null,"$'000",{"$f":"F38-F40","v":125559.34148753602},123465.5300500001,132025.19244020063,131797.31744050502,103239.4601354207,117397.72074688028,{"$f":"L38-L40","v":127464.07028996962}]
[null,null," "]
[null,null,"Dividends paid",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB44)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB44)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB44)/1000","v":64121.048999999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB44)/1000","v":75161.803},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB44)/1000","v":40490.141115106897},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB44)/1000","v":48454.186884848168},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB44)/1000","v":53042.082438220677},null,null,null,null,"??","?","EPRO",1,null,0,null,0,null,0,null,0]
[]
[null,null,"Retained earnings for year",null,"$'000",{"$f":"F42-F44","v":125559.34148753602},123465.5300500001,67904.143440200627,56635.514440505023,62749.3190203138,68943.533862032113,{"$f":"L42-L44","v":74421.987851748941}]
[null,null,"Retained earnings brought forward",null,"$'000",null,null,{"$f":"G49","v":-27236.82},{"$f":"H49","v":40667.323440200627},{"$f":"I49","v":97302.837880705658},{"$f":"J49","v":160052.15690101945},{"$f":"K49","v":228995.69076305156}]
[null,null,"Movement in retained earnings",null,"$'000",null,null,{"$f":"H46","v":67904.143440200627},{"$f":"I46","v":56635.514440505023},{"$f":"J46","v":62749.3190203138},{"$f":"K46","v":68943.533862032113},{"$f":"L46","v":74421.987851748941}]
[null,null,"Retained earnings carried forward",null,"$'000",null,-27236.82,{"$f":"H47+H48","v":40667.323440200627},{"$f":"I47+I48","v":97302.837880705658},{"$f":"J47+J48","v":160052.15690101945},{"$f":"K47+K48","v":228995.69076305156},{"$f":"L47+L48","v":303417.6786148005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","R???",-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","E???",-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.1.2","index":5,"n_rows":594,"n_cols":19,"rows_kept":594,"cut":false,"hidden":false,"merged":[[271,1,272,1],[11,1,12,1],[216,1,217,1],[161,1,162,1],[106,1,107,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2014:"}]
[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},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},null,"Ledger Code","Relevant Notes","Supporting Documents"]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",null,9005.6470000000008,77529.183640200528,77805.796220705786,87682.956348445397,86375.154502917765,104364.13551164759]
[null,null,"Receivables",null,"$'000",null,13771.94209,25101.617920000001,27252.931230000002,21925.804535626001,22019.910419203996,23753.851013949057]
[null,null,"Other Current Assets",null,"$'000",null,827.62099999999987,150809.26137000002,151701.38090000005,136710.13844796002,157301.00568,172782.48859602341]
[null,null,"Total Current Assets",null,"$'000",{"$f":"SUM(F17:F19)","v":0},{"$f":"SUM(G17:G19)","v":23605.21009},253440.06293020054,256760.10835070582,246318.89933203143,265696.07060212176,300900.47512162005]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",null,4246878.4758400004,4337505.2919400008,4508443.3734400002,4835150.4031060683,5130562.1520045586,5453976.9155452754]
[null,null,"Deferred tax assets",null,"$'000",null,11602.871000000001,12408.146000000001,29530.345000000001,34263.132804174522,41023.038697405769,48510.181448822346]
[null,null,"Other Non Current Assests",null,"$'000",null,null,1091,613,613,613,613]
[null,null,"Total non-current assets",null,"$'000",{"$f":"SUM(F24:F26)","v":0},{"$f":"SUM(G24:G26)","v":4258481.3468400007},4351004.4379400006,4538586.71844,4870026.5359102432,5172198.1907019643,5503100.0969940973]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"F20+F27","v":0},{"$f":"G20+G27","v":4282086.5569300009},{"$f":"H20+H27","v":4604444.5008702008},4795346.8267907053,5116345.4352422748,5437894.2613040861,5804000.5721157175]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,54904.239150000001,118613.0431,105399.04407,128500,134300,147100]
[null,null,"Interest-bearing liabilities",null,"$'000"]
[null,null,"Current tax liabilities",null,"$'000",null,0,14229.779,23031.917300000001,8074.2676798386183,9738.844071187832,10649.028834580653]
[null,null,"Provisions",null,"$'000",null,31423.925600000002,77774.20603999999,94288.793819999992,74892.447090976159,76424.411243525188,80572.103763069521]
[null,null,"Other Current Liabilities",null,"$'000",null,2764.82557,16543.067660000001,16484.874790000002,15039.883974372471,14794.285261664016,14794.285261664018]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"SUM(F33:F37)","v":0},89092.990319999997,227160.09579999998,239204.62998,226506.59874518722,235257.54057637704,253115.41785931418]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000"]
[null,null,"Interest-bearing liabilities",null,"$'000",null,1681437.6763499998,1774985.05537,1874895.05537,2019895.05537,2129895.0553700002,2259895.0553700002]
[null,null,"Non current tax liabilities",null,"$'000",null,0,20939.315999999999,42455.093700000005,59136.293700000009,77254.132200000007,96772.618308795645]
[null,null,"Provisions",null,"$'000"]
[null,null,"Other Non Current Liabilities",null,"$'000",null,0,1900,2697,2697,2697,2697]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"SUM(F42:F46)","v":0},1681437.6763499998,1797824.3713700001,1920047.14907,2081728.34907,2209846.1875700001,2359364.6736787958]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"F47+F38","v":0},1771159.3659999999,2024984.4671700001,2159251.77905,2308234.9478151873,2445103.728146377,{"$f":"L47+L38","v":2612480.0915381098}]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"F29-F49","v":0},2511556.3434299999,2579460.0337002007,2636095.0477407053,2808110.4874270875,2992790.5331577091,{"$f":"L29-L49","v":3191520.4805776076}]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",null,2538793.1550000003,2538793.1550199999,2538793.1550199999,2538793.1550199999,2538793.1550199999,2538793.1550199999]
[null,null,"Reserves",null,"$'000",null,0,0,0,109265.27966606843,225001.79158965795,349309.75115780736]
[null,null,"Retained earnings",null,"$'000",{"$f":"'5.1.1'!F49","v":0},-27236.82,40667.323440200627,97302.837880705658,160052.15690101945,228995.69076305156,303417.6786148005]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"SUM(F55:F57)","v":0},2511556.3350000004,2579460.4784602006,2636095.9929007054,2808110.5915870881,2992790.6373727093,{"$f":"SUM(L55:L57)","v":3191520.5847926075}]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.1.3","index":6,"n_rows":602,"n_cols":16,"rows_kept":602,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,{"$f":"'5.1.2'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2014:"}]
[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},{"$f":"'5.1.2'!K13","v":2014},{"$f":"'5.1.2'!L13","v":2015},null,{"$f":"'5.1.2'!O13","v":"Relevant Notes"},{"$f":"'5.1.2'!P13","v":"Supporting Documents"}]
[null,null," "]
[null,null,"Cash flows from operating activities"]
[]
[null,null,"Receipts from customers",null,"$'000",null,null,637479.74878000049,760075.90003000037,832782.79463537398,883763.54093382193,957437.69205487706]
[null,null,"Payments to suppliers and employees",null,"$'000",null,null,-414997.87559000001,-485452.55548949516,-555342.39462320006,-592575.55750409991,-632609.45401986083]
[null,null,"Cash flow arising from restructuring",null,"$'000"]
[null,null,"Cash movement in other assets and liabilites",null,"$'000",null,null,-8663.000669999994,9958.5849099999596,0,0,0]
[null,null,"Net cash inflow (outflow) from operating activities",null,"$'000",{"$f":"SUM(F17:F20)","v":0},{"$f":"SUM(G17:G20)","v":0},213818.8725200005,{"$f":"SUM(I17:I20)","v":284581.92945050518},{"$f":"SUM(J17:J20)","v":277440.40001217392},{"$f":"SUM(K17:K20)","v":291187.98342972202},{"$f":"SUM(L17:L20)","v":324828.23803501623}]
[null,null," "]
[null,null,"Cash flow from investing activities"]
[null,null,null,null,"$'000"]
[null,null,"Payments for property, plant and equipment",null,"$'000",null,null,-120228.68789000004,-254414.18319999991,-262749.17807710019,-265000.38016109995,-289060.90530766535]
[null,null,"Net movement in loans and advances",null,"$'000"]
[null,null,"Proceeds from sale of property, plant and equipment",null,"$'000"]
[null,null,"Interest received",null,"$'000",null,null,321.07603999999998,680.5363000000001,350,358.75,0]
[null,null,"Cash capital revenues",null,"$'000",null,null,28853,86815,90475.10337194,74626.361767959999,85344.453374035103]
[null,null,"Net cash inflow (outflow) from investing activities",null,"$'000",{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},-91054.611850000045,{"$f":"SUM(I25:I29)","v":-166918.64689999991},{"$f":"SUM(J25:J29)","v":-171924.07470516019},{"$f":"SUM(K25:K29)","v":-190015.26839313994},{"$f":"SUM(L25:L29)","v":-203716.45193363025}]
[null,null," "]
[null,null,"Cash flow from  financing activities"]
[]
[null,null,"Proceeds from borrowings",null,"$'000",null,null,93547.379020000095,99910,145000,110000,130000]
[null,null,"Repayments of borrowings",null,"$'000"]
[null,null,"Finance costs",null,"$'000",null,null,-102377.77504980002,-116901.25597,-124390.94781562753,-133067.49425640845,-142042.48459905002]
[null,null,"Dividends/TER",null,"$'000",null,null,-45410.328000000001,-100395.41399999999,-115311.21736364659,-79413.022625701255,-91080.320493606137]
[null,null,"Net cash inflow (outflow) from financing activities",null,"$'000",{"$f":"SUM(F34:F37)","v":0},{"$f":"SUM(G34:G37)","v":0},-54240.724029799931,{"$f":"SUM(I34:I37)","v":-117386.66996999999},{"$f":"SUM(J34:J37)","v":-94702.165179274118},{"$f":"SUM(K34:K37)","v":-102480.5168821097},{"$f":"SUM(L34:L37)","v":-103122.80509265616}]
[null,null," "]
[null,null,"Net increase (decrease) in cash held",null,"$'000"]
[]
[null,null,"Cash at beginning of reporting period",null,"$'000",null,0,9005.6470000000008,{"$f":"H44","v":77529.183640200528},{"$f":"I44","v":77805.796220705815},88619.956348445427,87312.154502917809]
[null,null," "]
[null,null,"Cash at end of reporting period",null,"$'000",{"$f":"F21+F30+F38+F42","v":0},0,{"$f":"H21+H30+H38+H42","v":77529.183640200528},{"$f":"I21+I30+I38+I42","v":77805.796220705815},{"$f":"J21+J30+J38+J42","v":88619.956348445427},87312.154502917809,{"$f":"L21+L30+L38+L42","v":105301.13551164763}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.2.1","index":7,"n_rows":2118,"n_cols":46,"rows_kept":2118,"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$9)","v":"Revenue Details for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[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":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},{"$f":"'5.1.1'!M13","v":0},{"$f":"'5.1.1'!N13","v":"Ledger Code"},{"$f":"'5.1.1'!O13","v":"Relevant Notes"},{"$f":"'5.1.1'!P13","v":"Supporting Documents"},{"$f":"'5.1.1'!Q13","v":0},{"$f":"'5.1.1'!R13","v":0},{"$f":"'5.1.1'!S13","v":0},{"$f":"'5.1.1'!T13","v":0},{"$f":"'5.1.1'!U13","v":0},{"$f":"'5.1.1'!V13","v":0},{"$f":"'5.1.1'!W13","v":0},{"$f":"'5.1.1'!X13","v":0},{"$f":"'5.1.1'!Y13","v":0},null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS12","v":" "}]
[null,null," ",null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"REVENUE FROM SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod1","Prod2","Item1","Item2","Item3","Item4","Item5","Item6","Sign1","Sign2"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM18)/1000","v":220601.10173999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM18)/1000","v":258243.16469100001},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM18)/1000","v":278943.91116000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM18)/1000","v":332181.14374999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM18)/1000","v":372962.58793199999},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM18)/1000","v":407531.79206539993},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM18)/1000","v":449797.69933021674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000"]
[]
[null,null,"Revenue from wastewater services:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM22)/1000","v":228125.13867999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM22)/1000","v":249954.786269},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM22)/1000","v":274364.85357000004},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM22)/1000","v":289468.36928999994},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM22)/1000","v":291806.38464800001},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM22)/1000","v":306039.69994999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM22)/1000","v":323197.71248392679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM23)/1000","v":16517.650820000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM23)/1000","v":17667.703810000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM23)/1000","v":17476.69328},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM23)/1000","v":17943.895900000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM23)/1000","v":18103.614654000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM23)/1000","v":18372},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM23)/1000","v":19301.913190381736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM24)/1000","v":359.15548999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM24)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM24)/1000","v":8205.5792599999986},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM24)/1000","v":8585.409810000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM24)/1000","v":9566.8289999999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM24)/1000","v":9832.3230000000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM24)/1000","v":10314.486546458824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM27)/1000","v":15725.814830000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM27)/1000","v":14558.071260000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM27)/1000","v":12610.724480000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM27)/1000","v":2028.6735700000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM27)/1000","v":4037.7350000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM27)/1000","v":3802.5558956999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM27)/1000","v":4019.3015817548994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F18:F19)+SUM(F22:F24)+F27","v":481328.86155999993},{"$f":"SUM(G18:G19)+SUM(G22:G24)+G27","v":540423.72603000002},591601.76175000006,650207.49231999984,696477.15123399999,{"$f":"SUM(K18:K19)+SUM(K22:K24)+K27","v":745578.37091109983},806631.11313273909,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OTHER REVENUE"]
[null,null,"Other Revenue Offset Against Revenue Requirements:"]
[null,null,"Investment Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL33/1000","v":600},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL33/1000","v":499.88915000000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL33/1000","v":321.07603999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL33/1000","v":680.5363000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL33/1000","v":350},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL33/1000","v":358.75},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL33/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,"Net profit from Sale of Assets",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC34&$AD34&$AF34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC34&$AE34&$AF34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL34/1000","v":-10591.816999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC34&$AD34&$AF34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC34&$AE34&$AF34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL34/1000","v":-16603.971710000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,40,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL35/1000","v":107123.51647},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL35/1000","v":149220.79026999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL35/1000","v":115314.95569},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL35/1000","v":100940.59172999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL35/1000","v":90931.463021499992},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL35/1000","v":109427.512},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL35/1000","v":105516.29522383765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,"Other Revenue Not Offset Against Revenue Requirements:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL38/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL38/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL38/1000","v":11442.33274},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL38/1000","v":-511.76619999999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL38/1000","v":7275.0910000000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL38/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL38/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,"Net profit from Sale of Assets",null,"$'000",null,null,{"$f":"-'5.5.2'!H19","v":-11425.008000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,"Contributions",null,"$'000"]
[]
[null,null,"Subtotal Other Revenue",null,"$'000",{"$f":"SUM(F33:F35)+SUM(F38:F40)","v":97131.699470000007},133116.70770999996,115653.35647,101109.36182999999,98556.554021499993,{"$f":"SUM(K33:K35)+SUM(K38:K40)","v":109786.262},105516.29522383765,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F42+F29","v":578460.56102999998},{"$f":"G42+G29","v":673540.43374000001},707255.11822000006,751316.8541499998,795033.70525550004,{"$f":"K42+K29","v":855364.63291109982},912147.40835657669,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[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 2014"}]
[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},2015,0,"Ledger Code","Relevant Notes","Supporting Documents",0,0,0,0,0,0,0,0,0,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$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,{"$f":"B16","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C17","v":"Revenue from water services:"}]
[null,null,{"$f":"C18","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM54)/1000","v":43576.478999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM54)/1000","v":53244},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM54)/1000","v":57525.176140000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM54)/1000","v":61123.050529999993},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM54)/1000","v":66129.436858999994},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM54)/1000","v":77035.106783099996},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM54)/1000","v":86314.134168848177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,{"$f":"C19","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C21","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C22","v":"Wastewater via sewer"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM58)/1000","v":33094.038},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM58)/1000","v":35713},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM58)/1000","v":39601.526669999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM58)/1000","v":41049.857309999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM58)/1000","v":41811.701103500003},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM58)/1000","v":43243.660499999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM58)/1000","v":46866.620227491963},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C23","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM59)/1000","v":2749.8339999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM59)/1000","v":2872},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM59)/1000","v":3193.8855699999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM59)/1000","v":3458.43559},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM59)/1000","v":3122.8560043000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM59)/1000","v":2196},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM59)/1000","v":2326.8468754017858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C24","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM60)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM60)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM60)/1000","v":50.296030000000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM60)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM60)/1000","v":120.055695},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM60)/1000","v":124.258},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM60)/1000","v":130.3510711247244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C26","v":"Non-regulated:"}]
[null,null,{"$f":"C27","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM63)/1000","v":850.96900000000005},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM63)/1000","v":1257},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM63)/1000","v":1739.1347700000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM63)/1000","v":399.87129999999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM63)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM63)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM63)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C29","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F54:F55)+SUM(F58:F60)+F63","v":80271.319999999992},{"$f":"SUM(G54:G55)+SUM(G58:G60)+G63","v":93086},102110.01918,106031.21472999999,111184.0496618,{"$f":"SUM(K54:K55)+SUM(K58:K60)+K63","v":122599.0252831},135637.95234286666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B31","v":"OTHER REVENUE"}]
[null,null,{"$f":"C32","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C33","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL69/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C34","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC70&$AD70&$AF70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AE70&$AF70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL70/1000","v":236.64099999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC70&$AD70&$AF70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AE70&$AF70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL70/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,85,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C35","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL71/1000","v":21466.452000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL71/1000","v":30883.046999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL71/1000","v":23218.576130000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL71/1000","v":19109.686010000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL71/1000","v":18337.273393899999},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL71/1000","v":22113.99},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL71/1000","v":31303.859506126213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C37","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C38","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL74/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C39","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H504","v":-13187.244000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C40","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C42","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F69:F71)+SUM(F74:F76)","v":21703.093000000001},30883.046999999999,10031.332130000001,19109.686010000001,18337.273393899999,{"$f":"SUM(K69:K71)+SUM(K74:K76)","v":22113.99},31303.859506126213,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B44","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F78+F65","v":101974.413},{"$f":"G78+G65","v":123969.04699999999},112141.35131,125140.90074,129521.32305570001,{"$f":"K78+K65","v":144713.01528309999},166941.81184899286,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[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 2014"}]
[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},2015,0,"Ledger Code","Relevant Notes","Supporting Documents",0,0,0,0,0,0,0,0,0,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$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,{"$f":"B52","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C53","v":"Revenue from water services:"}]
[null,null,{"$f":"C54","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM90)/1000","v":6403.4064999999991},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM90)/1000","v":7389.2333399999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM90)/1000","v":6466.3928900000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM90)/1000","v":7903.0096499999991},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM90)/1000","v":8025.0538359999991},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM90)/1000","v":8740.1311722999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM90)/1000","v":9737.76997731134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,{"$f":"C55","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C57","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C58","v":"Wastewater via sewer"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM94)/1000","v":1963.95775},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM94)/1000","v":2169.7249299999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM94)/1000","v":2412.9926600000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM94)/1000","v":2543.8689399999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM94)/1000","v":2660.4344011999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM94)/1000","v":2749.08},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM94)/1000","v":2962.2805369599096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C59","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C60","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C62","v":"Non-regulated:"}]
[null,null,{"$f":"C63","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM99)/1000","v":277.95918},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM99)/1000","v":8.6207399999999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C65","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F90:F91)+SUM(F94:F96)+F99","v":8367.3642499999987},{"$f":"SUM(G90:G91)+SUM(G94:G96)+G99","v":9558.9582699999992},9157.3447300000007,10455.499329999999,10685.488237199999,{"$f":"SUM(K90:K91)+SUM(K94:K96)+K99","v":11489.2111723},12700.05051427125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B67","v":"OTHER REVENUE"}]
[null,null,{"$f":"C68","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C69","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL105/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C70","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC106&$AD106&$AF106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AE106&$AF106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL106/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC106&$AD106&$AF106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AE106&$AF106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL106/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,86,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C71","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL107/1000","v":3828.1005800000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL107/1000","v":3247.7494699999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL107/1000","v":1106.8916600000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL107/1000","v":1826.9397099999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL107/1000","v":3817.6383493999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL107/1000","v":5264.72},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL107/1000","v":6390.4250202284566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C73","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C74","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL110/1000","v":162.80679999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL110/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C75","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H988","v":-56.980000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C76","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C78","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F105:F107)+SUM(F110:F112)","v":3828.1005800000003},3247.7494699999997,1212.7184600000003,1826.9397099999999,3817.6383493999997,{"$f":"SUM(K105:K107)+SUM(K110:K112)","v":5264.72},6390.4250202284566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B80","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F114+F101","v":12195.464829999999},{"$f":"G114+G101","v":12806.707739999998},10370.063190000001,12282.439039999999,14503.126586599999,{"$f":"K114+K101","v":16753.931172299999},19090.475534499707,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[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 2014"}]
[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},2015,0,"Ledger Code","Relevant Notes","Supporting Documents",0,0,0,0,0,0,0,0,0,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$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,{"$f":"B88","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C89","v":"Revenue from water services:"}]
[null,null,{"$f":"C90","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM126)/1000","v":5334.4513289552497},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM126)/1000","v":6685.5358540999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM126)/1000","v":5779.2881699999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM126)/1000","v":5828.9787600000009},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM126)/1000","v":6453.6085886999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM126)/1000","v":7045.4677955999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM126)/1000","v":7935.7857810329033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[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,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM130)/1000","v":2584.6968410447503},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM130)/1000","v":3040.4119759},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM130)/1000","v":3047.6841899999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM130)/1000","v":3103.05186},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM130)/1000","v":3187.9220230000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM130)/1000","v":3319.2127999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM130)/1000","v":3610.1980061990043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C95","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C96","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C98","v":"Non-regulated:"}]
[null,null,{"$f":"C99","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM135)/1000","v":209.45406},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C101","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F126:F127)+SUM(F130:F132)+F135","v":7919.1481700000004},{"$f":"SUM(G126:G127)+SUM(G130:G132)+G135","v":9725.9478299999992},9036.4264199999998,8932.0306200000014,9641.5306117,{"$f":"SUM(K126:K127)+SUM(K130:K132)+K135","v":10364.680595599999},11545.983787231908,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B103","v":"OTHER REVENUE"}]
[null,null,{"$f":"C104","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C105","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL141/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C106","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC142&$AD142&$AF142&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC142&$AE142&$AF142&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL142/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC142&$AD142&$AF142&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC142&$AE142&$AF142&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL142/1000","v":-102.47079000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,87,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C107","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL143/1000","v":4391.2129999999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL143/1000","v":2316.5625},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL143/1000","v":114.52654000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL143/1000","v":1954.0198799999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL143/1000","v":1905.4108529},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL143/1000","v":2476.4540000000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL143/1000","v":4418.647509698787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C109","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C110","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL146/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C111","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H1473","v":-10.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C112","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C114","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F141:F143)+SUM(F146:F148)","v":4391.2129999999997},2214.0917100000001,104.16654000000001,1954.0198799999998,1905.4108529,{"$f":"SUM(K141:K143)+SUM(K146:K148)","v":2476.4540000000002},4418.647509698787,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B116","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F150+F137","v":12310.36117},{"$f":"G150+G137","v":11940.03954},9140.5929599999999,10886.050500000001,11546.9414646,{"$f":"K150+K137","v":12841.134595599999},15964.631296930695,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[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 2014"}]
[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},2015,0,"Ledger Code","Relevant Notes","Supporting Documents",0,0,0,0,0,0,0,0,0,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$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,{"$f":"B124","v":"REVENUE FROM 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,{"$f":"Allocation!$K$124","v":1}]
[null,null,{"$f":"C125","v":"Revenue from 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,{"$f":"Allocation!$K$124","v":1}]
[null,null,{"$f":"C126","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM162)/1000","v":3652.5025700000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM162)/1000","v":5037.9891899999993},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM162)/1000","v":4242.3657200000007},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM162)/1000","v":4910.4683499999992},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM162)/1000","v":5546.9417288000004},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM162)/1000","v":6073.1476868},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM162)/1000","v":6560.6235222591877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,null,"|RU??",{"$f":"Allocation!$K$124","v":1},"|ROOI","|x","|x","|x",-1,1]
[null,null,{"$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",{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM166)/1000","v":1579.5967800000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM166)/1000","v":1825.7929799999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM166)/1000","v":1945.1063599999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM166)/1000","v":2054.1407299999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM166)/1000","v":2130.5567477999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM166)/1000","v":2252.5639999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM166)/1000","v":2434.6369970406568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C131","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C132","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM168)/1000","v":128.60955999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM168)/1000","v":8.1709800000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C134","v":"Non-regulated:"}]
[null,null,{"$f":"C135","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM171)/1000","v":184.84121999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM171)/1000","v":6.7736999999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C137","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F162:F163)+SUM(F166:F168)+F171","v":5360.7089100000003},{"$f":"SUM(G162:G163)+SUM(G166:G168)+G171","v":6871.9531499999994},6372.3133000000007,6971.3827799999981,{"$f":"SUM(J162:J163)+SUM(J166:J168)+J171","v":7677.4984765999998},{"$f":"SUM(K162:K163)+SUM(K166:K168)+K171","v":8325.7116867999994},8995.2605192998453,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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",{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL177/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C142","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC178&$AD178&$AF178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AE178&$AF178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL178/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC178&$AD178&$AF178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AE178&$AF178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL178/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,88,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C143","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL179/1000","v":19550.643670000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL179/1000","v":1466.0591499999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL179/1000","v":2776.3090400000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL179/1000","v":1855.4042099999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL179/1000","v":2697.2753021999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL179/1000","v":4097.348},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL179/1000","v":4348.3293928194944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C145","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C146","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL182/1000","v":90.367699999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL182/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,2,"|RNOT",{"$f":"Allocation!K$118","v":0.86899999999999999},"|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C147","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H1958","v":-877.49200000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C148","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C150","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F177:F179)+SUM(F182:F184)","v":19550.643670000001},1466.0591499999998,1989.1847400000001,1855.4042099999999,{"$f":"SUM(J177:J179)+SUM(J182:J184)","v":2697.2753021999997},{"$f":"SUM(K177:K179)+SUM(K182:K184)","v":4097.348},4348.3293928194944,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B152","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F186+F173","v":24911.352580000002},{"$f":"G186+G173","v":8338.0122999999985},8361.4980400000004,8826.7869899999987,{"$f":"J186+J173","v":10374.773778799999},{"$f":"K186+K173","v":12423.059686799999},13343.58991211934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[null,null,null,null,null,{"$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,{"$f":"AA155","v":"For Year Ending 30 June 2014"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,0,"Ledger Code","Relevant Notes","Supporting Documents",0,0,0,0,0,0,0,0,0,null,{"$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,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F198:F199)+SUM(F202:F204)+F207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$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,{"$f":"C182","v":"Non-recurrent Income"},null,"$'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":0},{"$f":"I222+I209","v":0},{"$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,{"$f":"AA155","v":"For Year Ending 30 June 2014"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,0,"Ledger Code","Relevant Notes","Supporting Documents",0,0,0,0,0,0,0,0,0,null,{"$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",{"$f":"F18+F54+F90+F126+F162+F198","v":279567.94113895524},330599.9230751,352957.13408000005,411946.65104000003,459117.6289445,506425.64550319995,560346.01277966832,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C163","v":"Other core water services"},null,"$'000",{"$f":"F19+F55+F91+F127+F163+F199","v":0},{"$f":"G19+G55+G91+G127+G163+G199","v":0},{"$f":"H19+H55+H91+H127+H163+H199","v":0},{"$f":"I19+I55+I91+I127+I163+I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000",{"$f":"F22+F58+F94+F130+F166+F202","v":267347.42805104476},292703.71615490009,{"$f":"H22+H58+H94+H130+H166+H202","v":321372.16344999999},338219.28812999994,341596.99892349995,357604.21724999999,379071.44825161836,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000",{"$f":"F23+F59+F95+F131+F167+F203","v":19267.484820000001},20539.703810000003,20670.578849999998,21402.331490000004,21226.470658300001,20568,21628.760065783521,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000",{"$f":"F24+F60+F96+F132+F168+F204","v":487.76504999999997},8.1709800000000001,8255.8752899999981,8585.409810000001,9686.8846949999988,9956.5810000000001,10444.837617583547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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":16576.783830000004},15815.071260000002,{"$f":"H27+H63+H99+H135+H171+H207","v":15022.113710000001},{"$f":"I27+I63+I99+I135+I171+I207","v":2443.9393100000002},4037.7350000000001,3802.5558956999998,4019.3015817548994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F234:F235)+SUM(F238:F240)+F243","v":583247.40288999991},659666.58528000012,718277.86537999997,782597.61978000007,835665.71822129993,898356.99964889989,975510.36029640876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B175","v":"OTHER REVENUE"}]
[null,null,{"$f":"C176","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C177","v":"Investment Income"},null,"$'000",{"$f":"F33+F69+F105+F141+F177+F213","v":600},499.88915000000003,321.07603999999998,680.5363000000001,350,358.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C178","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F34+F70+F106+F142+F178+F214","v":-10355.175999999999},-16706.442500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000",{"$f":"F35+F71+F107+F143+F179+F215","v":156359.92572},187134.20838999996,142531.25905999998,125686.64154,117689.06091989999,143380.024,151977.5566527106,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Non-recurrent Income"},null,"$'000",{"$f":"F38+F74+F110+F146+F182+F218","v":0},0,11695.507240000001,-511.76619999999997,7275.0910000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F39+F75+F111+F147+F183+F219","v":0},0,-25557.083999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000",{"$f":"F40+F76+F112+F148+F184+F220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F249:F251)+SUM(F254:F256)","v":146604.74971999999},{"$f":"SUM(G249:G251)+SUM(G254:G256)","v":170927.65503999995},{"$f":"SUM(H249:H251)+SUM(H254:H256)","v":128990.75834},{"$f":"SUM(I249:I251)+SUM(I254:I256)","v":125855.41164000001},{"$f":"SUM(J249:J251)+SUM(J254:J256)","v":125314.15191989999},{"$f":"SUM(K249:K251)+SUM(K254:K256)","v":143738.774},151977.5566527106,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B188","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F258+F245","v":729852.15260999987},{"$f":"G258+G245","v":830594.2403200001},{"$f":"H258+H245","v":847268.62372000003},{"$f":"I258+I245","v":908453.03142000013},{"$f":"J258+J245","v":960979.87014119991},{"$f":"K258+K245","v":1042095.7736488999},1127487.9169491194,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[]
[]
[null,null,"All revenue",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL265/1000","v":740207.32860999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL265/1000","v":847300.68281999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL265/1000","v":872825.70771999995},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL265/1000","v":908453.03141999955},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL265/1000","v":960979.87014120002},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL265/1000","v":1042095.7736489},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL265/1000","v":1127487.9169491197},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G))*$AL265/1000","v":0},null,null,null,"??",1,2,4,"|R???",null,null,null,null,-1]
[null,null,"Add loss on disposals",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC266&$AD266&$AF266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AE266&$AF266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL266/1000","v":-10355.175999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC266&$AD266&$AF266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AE266&$AF266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL266/1000","v":-16706.442500000001},{"$f":"H255","v":-25557.083999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,null,null,null,{"$f":"SUM(F265:F266)","v":729852.15260999999},830594.24031999998,847268.62371999992,908453.03141999955,960979.87014120002,1042095.7736489,{"$f":"SUM(L265:L266)","v":1127487.9169491197}]
[null,null,null,null,null,{"$f":"F260-F267","v":0},{"$f":"G260-G267","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"5.2.3","index":8,"n_rows":659,"n_cols":47,"rows_kept":659,"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$9,\" - Tariff Structures\")","v":"Revenue Details for Queensland Urban Utilities - Tariff Structures"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[]
[]
[null,null,null,"Geographic Area",null,"Service Category",null,null,"Customer Category",null,null,null,"Type",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,"Supporting"]
[null,null,"Parameter","(dropdown list)",null,"(dropdown list)",null,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},{"$f":"'5.1.1'!L13","v":2015},null,"Documents","Prod&Dist","Item",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AT14","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,1,"Price","Brisbane",null,"Drinking water",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,148.12009791934267,158.79284781975088,163.87968957786862,167.14466490160927,167.19778851121544,174.4644371876,182.31,null,"Average tariffs"]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,388483,394565,393432,399987,402264,406287,411162,null,"Actual property numbers are year end, forecast property numbers are mid year"]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,57542.14,62654.1,64475.514030000006,66855.693079999997,67257.651197675572,70882.632791638433,74958.944220000005]
[null,2,"Price","Brisbane",null,"Drinking water",null,null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,1.5205554714498697,1.8536279267195273,2.1915188442380753,2.5491522638710977,2.8229724162583487,3.097716504492424,3.378523747194583]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,53094.574000000001,58897,54043.31,57475.821000000004,62660.246687546816,63622.060109999999,65903.905716999987]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,80733.244999999995,109173.124,118436.93227,146514.61921999999,176888.14799488822,197083.10565255609,222657.91049775729]
[null,3,"Price","Brisbane",null,"Drinking water",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,148.12009791934267,148.92465302900746,163.70700076766465,170.25140093613959,190.16986902699074,177.77935843097993,185.77973043853703]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,31062.631368941093,30406,29961,30551,30466,30962,31327]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,4601,4528.2030000000004,4904.8254500000003,5201.3505500000001,5793.7152297762996,5504.4044957400001,5819.9216154480491]
[null,4,"Price","Brisbane",null,"Drinking water",null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,2.7933987222848553,2.7398638777999262,3.0011597647559736,3.308784242195705,3.6094237641953164,3.9126568621353757]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,26610,32271.077000000001,34173.025000000001,34650.816065613435,34404.917616016406,34746.97686881711]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,66170.741999999998,74332.34,88418.358170000007,102558.70767,114652.0741771235,124181.92724843169,135952.99748423643]
[null,5,"Price","Brisbane",null,"Waste-water via Sewer",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,398.24,417.36,462.21890540620967,475.50306638206388,475.92878538004982,494.48087999999996,516.73]
[null,null,"Quantity","Brisbane",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,380771.6434310968,385930.61146252637,386463,391657,395055,399006,403794]
[null,null,"Revenue","Brisbane",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,151638.49927999999,161072,178630.50484000001,186234.10446999999,188018.04630831556,197300.83800527998,208652.47362]
[null,6,"Price","Brisbane",null,"Waste-water via Sewer",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,2759.0773645293016,2683.4011759384894,3215.7437081032267,3301.088436205539,3342.0851918710132,3454.4104772673663,3598.2373010792362]
[null,null,"Quantity","Brisbane",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,27183,28743,28791,29211,29134,29421,29768]
[null,null,"Revenue","Brisbane",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,75000,77129,92584.477099999989,96428.09431,97368.309979970101,101632.21065168318,107112.32797852671]
[null,7,"Price","Brisbane",null,"Trade Waste",null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,3920.2434537572262,4037.1557159904537,4140.4153707652222,4145.0440979440982,4203.8934987251278,4305.6011249121166,4470.1049537706658]
[null,null,"Quantity","Brisbane",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,4152,4190,4221,4329,4216,4267,4318]
[null,null,"Revenue","Brisbane",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,16276.850820000003,16915.68245,17476.693280000003,17943.895900000003,17723.614990625138,18372,19301.913190381736]
[null,8,"Price","Brisbane",null,"Other Core Waste-water Services",null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,2.0226299694189604,1.457609630266552,1.2404503401360545,1.4427562811791399,1.4615121128344686,1.5185110852350128,1.5868440840705882]
[null,null,"Quantity","Brisbane",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"Volume",null,4905,5815,6615,6615,6500,6500,6500]
[null,null,"Revenue","Brisbane",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"$'000",null,9921,8476,8205.5789999999997,9543.832800000011,9499.8287334240449,9870.3220540275834,10314.486546458824]
[null,9,"Price","Brisbane",null,"Other Core Waste-water Services",null,null,"Business",null,"PRW ex Grid",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Brisbane",null,"Other Core Waste-water Services",null,null,null,null,"PRW ex Grid",null,"Variable",null,"Volume",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Brisbane",null,"Other Core Waste-water Services",null,null,null,null,"PRW ex Grid",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,10,"Price","Ipswich",null,"Drinking water",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,337.14271634141534,330.73845619753888,281.24535108462607,282.71227201643228,293.94539191389754,307.17]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,60876,61355,63432,63864,65142,67617]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,17365.3,20523.900000000001,20292.457979999999,17839.955109999999,18055.136540057432,19148.19072005511,20769.91389]
[null,11,"Price","Ipswich",null,"Drinking water",null,null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,1.807426881367072,2.290312665115525,2.5800194744586888,2.8140530669605659,3.0910367325720278,3.374423385537769]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,9129,8802.5490000000009,9291.1440000000002,9401.4985697085449,10825.224749999999,11505.946683999999]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,12772.6,16500,20160.589460000003,23971.332460000001,26456.315884113705,33461.167340597844,38825.935563240339]
[null,12,"Price","Ipswich",null,"Drinking water",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1357.9377435897438,1395.4559949109416,1266.6313877633138,1476.6208818396456,1533.4737090279277]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,1950,1965,2183,2033,2109]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,2647.9786000000004,2742.0710300000001,2765.0563194873139,3001.9702527799996,3234.0960523398999]
[null,13,"Price","Ipswich",null,"Drinking water",null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,3.0450620000043278,3.3706876113026132,3.6583454864101177,3.9732730307711654,4.2966174217417556]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,4621.29,4448.4579999999996,4597.0213877687002,5004.2616812154702,5086.7693121099455]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,11368.2,14270,14072.11457,14994.36227,16817.492444874399,19883.297976894999,21855.901646792918]
[null,14,"Price","Ipswich",null,"Waste-water via Sewer",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,600.25354784575541,585.52362884246361,571.69087315095896,570.17593234022024,571.44999999999993,597.16]
[null,null,"Quantity","Ipswich",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,54822,55238,56989,57755,58911,61150]
[null,null,"Revenue","Ipswich",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,32036.7,32907.1,32343.154210000001,32580.091170000003,32930.510972309421,33664.690949999997,36516.334000000003]
[null,15,"Price","Ipswich",null,"Waste-water via Sewer",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,4001.8935188308042,4111.3580763358777,4473.0592643241007,4723.7562485984936,4925.7852530019854]
[null,null,"Quantity","Ipswich",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,1779,1965,1886,1924,1996]
[null,null,"Revenue","Ipswich",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,7119.3685700000005,8078.81862,8436.1897725152539,9088.5070223035018,9831.8673649919619]
[null,16,"Price","Ipswich",null,"Trade Waste",null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,0,0,8655.5164498644972,9372.4541734417344,7946.1994525656264,5587.7862595419847,5703.0560671612393]
[null,null,"Quantity","Ipswich",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,0,0,369,369,393,393,408]
[null,null,"Revenue","Ipswich",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,2749.8,2900,3193.8855699999999,3458.43559,3122.8563848582912,2196,2326.8468754017858]
[null,17,"Price","Ipswich",null,"Other Core Waste-water Services",null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,0,0,0.99,1.0216810344827587,1.03496288793103,1.07532644056034,1.1237161303855552]
[null,null,"Quantity","Ipswich",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"Volume",null,0,0,116,116,116,116,116]
[null,null,"Revenue","Ipswich",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"$'000",null,0,0,114.84,118.51500000000001,120.05569499999947,124.73786710499944,130.3510711247244]
[null,18,"Price",0,null,0,null,null,"Business",null,"PRW ex Grid",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity",0,null,0,null,null,null,null,"PRW ex Grid",null,"Variable",null,"Volume",null,0,0,0,0,0,0,0]
[null,null,"Revenue",0,null,0,null,null,null,null,"PRW ex Grid",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,19,"Price","Lockyer Valley",null,"Drinking water",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,371.93663771078184,363.2688714797747,256.34336186770423,261.87030165366355,272.33765655828643,284.58999999999997]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,9785,9765,10280,10192,10396,10739]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,4519.6000000000004,3639.4,3547.32053,2635.2097599999997,2668.9821144541388,2831.2222775799455,3056.2120099999997]
[null,20,"Price","Lockyer Valley",null,"Drinking water",null,null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,1.9681307456588355,1.9956166375093571,2.175686384448118,2.5322568612584533,2.7878087578475337,3.0459851519506729]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,979,947.16099999999994,966.67399999999998,1097.5672047157479,1129.0140944999998,1199.2323200000001]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,1463.5,1926.8,1890.1702500000001,2103.1794599999998,2779.3220848337141,3147.4753803804024,3652.843840459358]
[null,21,"Price","Lockyer Valley",null,"Drinking water",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,569.66473880597016,541.97841487279845,578.76800992748531,555.45815785440595,580.55895964897957]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,536,511,481,522,539]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,305.34030000000001,276.95096999999998,278.38741277512042,289.94915839999993,312.92127925079996]
[null,22,"Price","Lockyer Valley",null,"Drinking water",null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.4338457304357952,4.156531498071943,3.0737163443772011,3.3717828631183671,3.6553799426622815]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,283.41300000000001,619.27599999999995,674.22056430823579,659.31165616438352,671.12124288904113]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,0,0,689.78352000000007,2574.0402000000004,2072.3627682294441,2223.0557437092575,2453.2031303511822]
[null,23,"Price","Lockyer Valley",null,"Waste-water via Sewer",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,494.40178350260095,446.13644572286142,444.09145518867928,452.1897816090401,463.72141076350096,484.58]
[null,null,"Quantity","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,4037,3998,4240,4296,4382,4527]
[null,null,"Revenue","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,1847.7,1995.9,1783.6535100000001,1882.94777,1942.6073017924364,2032.0272219656611,2193.6936600000004]
[null,24,"Price","Lockyer Valley",null,"Waste-water via Sewer",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1140.593052631579,1244.5789459459461,1373.0690211180549,1287.6427179117095,1345.5866402177367]
[null,null,"Quantity","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,380,370,348,355,367]
[null,null,"Revenue","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,433.42536000000001,460.49421000000001,477.82801934908309,457.11316485865689,493.83029695990928]
[null,25,"Price","Lockyer Valley",null,"Trade Waste",null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Lockyer Valley",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Lockyer Valley",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,26,"Price","Lockyer Valley",null,"Other Core Waste-water Services",null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Lockyer Valley",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"Volume",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Lockyer Valley",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,27,"Price","Scenic Rim",null,"Drinking water",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,462.58289703315882,346.51338488271068,280.18200837493964,279.58671073437807,294.36520500134378,307.61]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,5730,5755,6209,6274,6400,6669]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,2359.1,2650.6,1994.18453,1739.6500900000001,1754.127023147488,1883.9373120086002,2051.45109]
[null,28,"Price","Scenic Rim",null,"Drinking water",null,null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,2.2858018386108276,2.6301940324502064,2.8875398417555598,3.1203034598552302,3.394445777789584,3.6751058377901153]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,979,717.71500000000003,757.18299999999999,832.07503446101953,874.44712575000005,938.77926999999988]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,2244.8000000000002,2237.8000000000002,1887.7297100000001,2186.39608,2596.326608887879,2968.263353902325,3450.1131755733427]
[null,29,"Price","Scenic Rim",null,"Drinking water",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,599.91991051454136,669.39014720314049,714.28764234499101,723.91286000000002,756.48893869999984]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,1341,1019,965,988,1029]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,804.49260000000004,682.10856000000013,689.28757486291624,715.22590567999998,778.42711792229989]
[null,30,"Price","Scenic Rim",null,"Drinking water",null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,3.2866224317741835,3.2475122762347683,3.7097457465260621,4.0068763136405776,4.3150957477544036]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,320.26,307.91199999999998,339.34071872755709,331.78889287925699,347.3200894365325]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,0,0,1052.5736999999999,999.94799999999998,1258.8677879226518,1329.4370560069258,1498.7194410372606]
[null,31,"Price","Scenic Rim",null,"Waste-water via Sewer",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,668.03466734641847,489.33475463194793,490.90752706692916,486.77352951224628,510.67901592423158,533.65]
[null,null,"Quantity","Scenic Rim",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,3923,3994,4064,4153,4237,4415]
[null,null,"Revenue","Scenic Rim",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,2328.1999999999998,2620.6999999999998,1954.40301,1995.04819,2021.5704680643589,2163.7469904709692,2356.06475]
[null,32,"Price","Scenic Rim",null,"Waste-water via Sewer",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1234.1445115681236,1324.5794451962111,1393.6529529243937,1441.4881160113962,1506.3550812319083]
[null,null,"Quantity","Scenic Rim",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,778,739,701,716,746]
[null,null,"Revenue","Scenic Rim",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,960.16443000000004,978.86420999999996,976.95072000000005,1032.1054910641597,1123.7408905990037]
[null,33,"Price","Scenic Rim",null,"Trade Waste",null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Scenic Rim",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Scenic Rim",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,34,"Price","Scenic Rim",null,"Other Core Waste-water Services",null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Scenic Rim",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"Volume",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Scenic Rim",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,35,"Price","Somerset",null,"Drinking water",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,582.16560509554142,300.5459595300261,283.34161555421929,287.11697270412679,298.52019061311654,311.95]
[null,null,"Quantity","Somerset",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,4553,4596,4989,5090,5192,5374]
[null,null,"Revenue","Somerset",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,1370.8,2650.6,1381.3092300000001,1413.59132,1461.4253910640055,1549.9168296633009,1676.4193]
[null,36,"Price","Somerset",null,"Drinking water",null,null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,6.6662454873646206,2.3420683242030562,2.7531661876193603,2.8248908075494823,3.0780625920439122,3.2033354086858883]
[null,null,"Quantity","Somerset",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,554,513.49300000000005,518.39,613.700266036161,671.43001949999996,712.44769749999989]
[null,null,"Revenue","Somerset",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,1842.4,3693.1,1202.6356900000001,1427.2138200000002,1733.636240116223,2066.7036261982644,2282.2089362384822]
[null,37,"Price","Somerset",null,"Drinking water",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,168.22151379567487,208.05854759568203,388.60077549624026,401.53566435661764,419.60903492637647]
[null,null,"Quantity","Somerset",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,1341,1019,534,544,563]
[null,null,"Revenue","Somerset",null,"Drinking water",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,225.58505,212.01166000000001,207.51281411499232,218.43540141,236.23988666354995]
[null,38,"Price","Somerset",null,"Drinking water",null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.5964657136862463,2.7597469458390909,3.1499118518339686,3.4178600574266782,3.5577277562576537]
[null,null,"Quantity","Somerset",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,548.10500000000002,584.77599999999995,626.48331983386004,593.34707978723407,602.5374214867021]
[null,null,"Revenue","Somerset",null,"Drinking water",null,null,null,null,"Volume charge",null,"Variable",null,"$'000",null,0,0,1423.1358400000001,1613.8337800000002,1973.3672341209665,2027.9772841955476,2143.6641086071568]
[null,39,"Price","Somerset",null,"Waste-water via Sewer",null,null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,0,514.75988013076642,472.39675640609795,476.29604269287,495.0740677166001,517.35]
[null,null,"Quantity","Somerset",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,2753,3083,3251,3317,3433]
[null,null,"Revenue","Somerset",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,1531.6,1599.2,1417.1339499999999,1456.3992000000001,1548.4384347945204,1642.1606826159625,1776.0625500000001]
[null,40,"Price","Somerset",null,"Waste-water via Sewer",null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1047.6318404907977,1269.0510638297872,1295.4680030585755,1362.6995492953401,1424.0210290136308]
[null,null,"Quantity","Somerset",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,489,423,393,401,415]
[null,null,"Revenue","Somerset",null,"Waste-water via Sewer",null,null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,512.29196999999999,536.80859999999996,509.11892520202014,546.44251926743141,590.96872704065674]
[null,41,"Price","Somerset",null,"Trade Waste",null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Somerset",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Somerset",null,"Trade Waste",null,null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,42,"Price","Somerset",null,"Other Core Waste-water Services",null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,0,0,0,0,0,0,0]
[null,null,"Quantity","Somerset",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"Volume",null,0,0,0,0,0,0,0]
[null,null,"Revenue","Somerset",null,"Other Core Waste-water Services",null,null,null,null,"Recycled water",null,"Variable",null,"$'000",null,0,0,0,0,0,0,0]
[null,33,"Price","Brisbane",null,"Drinking water",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB144/1000","v":11553.60817999999},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB144/1000","v":6565.3789610000003},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB144/1000","v":2708.2812399999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB144/1000","v":11007.465110000005},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB144/1000","v":8370.9998400000004},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB144/1000","v":9846.6655749999991},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z144&\"|\"&'5.2.3'!$AA144&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB144/1000","v":10407.925512774998},null,null,401,"ROOI",-1]
[null,34,"Price","Brisbane",null,"Waste-water via Sewer",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Brisbane",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Brisbane",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB147/1000","v":1486.1960199999839},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB147/1000","v":5582.7509790000004},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB147/1000","v":3066.2502500000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB147/1000","v":6718.5422100000005},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB147/1000","v":6384.8289999999997},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB147/1000","v":7032.0821999999989},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z147&\"|\"&'5.2.3'!$AA147&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB147/1000","v":7432.9108853999996},null,null,402,"ROOI",-1]
[null,35,"Price","Ipswich",null,"Drinking water",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB150/1000","v":2070.3560000000002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB150/1000","v":1908},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB150/1000","v":352.03553000000005},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB150/1000","v":1625.6256899999996},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB150/1000","v":2035.4359999999999},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB150/1000","v":1540.479675},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z150&\"|\"&'5.2.3'!$AA150&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB150/1000","v":1628.287016475},null,null,851,"ROOI",-1]
[null,36,"Price","Ipswich",null,"Waste-water via Sewer",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Ipswich",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Ipswich",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB153/1000","v":1057.3610000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB153/1000","v":980},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB153/1000","v":139.00389000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB153/1000","v":390.94751999999988},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB153/1000","v":445},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB153/1000","v":490.46249999999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z153&\"|\"&'5.2.3'!$AA153&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB153/1000","v":518.41886250000005},null,null,852,"ROOI",-1]
[null,37,"Price","Lockyer Valley",null,"Drinking water",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB156/1000","v":420.25539000000003},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB156/1000","v":514.46542999999997},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB156/1000","v":33.778290000000005},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB156/1000","v":313.62925999999999},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB156/1000","v":226},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB156/1000","v":248.42925},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z156&\"|\"&'5.2.3'!$AA156&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB156/1000","v":262.58971724999998},null,null,861,"ROOI",-1]
[null,38,"Price","Lockyer Valley",null,"Waste-water via Sewer",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB159/1000","v":116.28412},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB159/1000","v":171.49817000000002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB159/1000","v":195.91379000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB159/1000","v":200.42695999999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB159/1000","v":240},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB159/1000","v":259.94},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z159&\"|\"&'5.2.3'!$AA159&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB159/1000","v":274.75657999999999},null,null,862,"ROOI",-1]
[null,39,"Price","Scenic Rim",null,"Drinking water",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB162/1000","v":730.59196895524997},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB162/1000","v":1145.7250840999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB162/1000","v":40.307629999999996},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB162/1000","v":220.87602999999996},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB162/1000","v":155},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB162/1000","v":148.6045},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z162&\"|\"&'5.2.3'!$AA162&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB162/1000","v":157.07495649999998},null,null,871,"ROOI",-1]
[null,40,"Price","Scenic Rim",null,"Waste-water via Sewer",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Scenic Rim",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Scenic Rim",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB165/1000","v":256.47308104475002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB165/1000","v":402.63912590000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB165/1000","v":133.11675},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB165/1000","v":129.13946000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB165/1000","v":189.4},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB165/1000","v":123.3608},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z165&\"|\"&'5.2.3'!$AA165&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB165/1000","v":130.39236560000001},null,null,872,"ROOI",-1]
[null,41,"Price","Somerset",null,"Drinking water",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Somerset",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Somerset",null,"Drinking water",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB168/1000","v":367.97126000000003},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB168/1000","v":1039.24602},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB168/1000","v":9.6999100000000027},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB168/1000","v":243.81777},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB168/1000","v":171},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB168/1000","v":210.11474999999999},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z168&\"|\"&'5.2.3'!$AA168&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB168/1000","v":222.09129075000001},null,null,881,"ROOI",-1]
[null,42,"Price","Somerset",null,"Waste-water via Sewer",null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity","Somerset",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various"]
[null,null,"Revenue","Somerset",null,"Waste-water via Sewer",null,null,null,null,"Sundry charges",null,"Various",null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!Q$15&\"|\"&\"FY\"&RIGHT('5.2.3'!Q$14,2),Datastore!$G:$G)*$AB171/1000","v":48.04016},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AB171/1000","v":51.450449999999996},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AB171/1000","v":15.680440000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AB171/1000","v":60.932929999999999},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AB171/1000","v":73},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB171/1000","v":63.96},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z171&\"|\"&'5.2.3'!$AA171&\"|\"&'5.2.3'!W$15&\"|\"&\"FY\"&RIGHT('5.2.3'!W$14,2),Datastore!$G:$G)*$AB171/1000","v":67.605719999999991},null,null,882,"ROOI",-1]
[]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUMIF($C:$C,\"=Revenue\",Q:Q)","v":575790.91427999991},642756.70366999996,703236.67400000046,781149.97806999984,831145.78638874635,894485.29767847061,971491.05871465325]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue from services as per 5.2.1",null,null,null,null,{"$f":"'5.2.1'!K245","v":898356.99964889989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less non-regulated revenue",null,null,null,null,{"$f":"-'5.2.1'!K243","v":-3802.5558956999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less operating subsidies",null,null,null,null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$Z178&\"|\"&'5.2.3'!$AA178&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AB178/1000","v":-107.625},null,null,null,"???","RR??",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulated revenue",null,null,null,null,{"$f":"SUM(V176:V178)","v":894446.81875319988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balancing item",null,null,null,null,{"$f":"+V179-V174","v":-38.478925270726904}]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
["List for Type of Tariff:"]
["Fixed"]
["Variable"]
[]
["Customer type"]
["Residential"]
["Business"]
["Commercially negotiated agreements"]
["Other"]
[]
["Capped//Uncapped"]
["Capped"]
["Uncapped"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.3.1","index":9,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[10,16,12,16],[11,3,12,3],[11,4,12,4],[10,5,12,5],[162,1,163,1],[10,13,12,13],[10,14,12,14],[10,15,12,15]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Service Standards for \",'Business Details'!$D$9)","v":"Service Standards for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[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,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},{"$f":"'5.1.1'!L13","v":2015}]
[null,"#","Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG13","v":" "}]
[null,null," "]
[]
[null,1,"Compliance with Australian Drinking Water Guidelines","Drinking water","Brisbane","%",100,100,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,2,"Compliance with Australian Drinking Water Guidelines","Drinking water","Ipswich","%",null,100,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,3,"Compliance with Australian Drinking Water Guidelines","Drinking water","Scenic Rim","%",null,98,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,4,"Compliance with Australian Drinking Water Guidelines","Drinking water","Somerset","%",null,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,5,"Compliance with Australian Drinking Water Guidelines","Drinking water","Lockyer Valley","%",null,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,6,"Water quality complaints per 1000 properties each year","Drinking water","Brisbane","Number",9.8000000000000007,5.5,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,7,"Water quality incidents per 1000 properties each year","Drinking water","Brisbane","Number",0.5,0.4,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,8,"Water quality incidents per 1000 properties each year","Drinking water","Ipswich","Number",null,"<9",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,9,"Water quality incidents per 1000 properties each year","Drinking water","Scenic Rim","Number",null,"<150",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,10,"Water quality incidents per 1000 properties each year","Drinking water","Somerset","Number",null,"<150",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,11,"Water quality incidents per 1000 properties each year","Drinking water","Lockyer Valley","Number",null,"<10",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,12,"Water pressure","Drinking water","Brisbane","KPa Range","All investigated and corrected","120-210",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,13,"Water pressure","Drinking water","Ipswich","Kpa",null,220,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,14,"Water pressure","Drinking water","Scenic Rim","Kpa",null,"220 urban 100 rural",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,15,"Water pressure","Drinking water","Somerset","Kpa",null,220,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,16,"Water pressure","Drinking water","Lockyer Valley","Kpa",null,220,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,17,"Water volume","Drinking water","Brisbane","Litres per minute","All investigated and corrected",">30"]
[null,18,"Water volume","Drinking water","Scenic Rim","Litres per minute",null,">20 urban >8 rural",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,19,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Brisbane","Number",76.900000000000006,89.7,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,20,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Ipswich","Number",null,"<120",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,21,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Scenic Rim","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,22,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Somerset","Number",null,"<250",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,23,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Lockyer Valley","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,24,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Brisbane","%",91.7,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,25,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Ipswich","%",null,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,26,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Scenic Rim","%",null,95,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,27,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Somerset","%",null,80,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,28,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Lockyer Valley","%",null,80,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,29,"Response to urgent incidents","Water & Sewerage","Brisbane","(%); Hours / %",0.7,0.7,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,30,"Response to urgent incidents","Drinking water","Ipswich","Hours / %",null,"<3 / 80",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,31,"Response to urgent incidents","Drinking water","Scenic Rim","Hours / %",null,"<1 / 95",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,32,"Response to urgent incidents","Drinking water","Somerset","Hours / %",null,"<2 / 120",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,33,"Response to urgent incidents","Drinking water","Lockyer Valley","Hours / %",null,"<2 / 120",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,34,"Response to non-urgent incidents","Water & Sewerage","Brisbane","(%); Hours / %",0.95,0.99,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,35,"Response to non-urgent incidents","Drinking water","Ipswich","Days / %",null,"<1 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,36,"Response to non-urgent incidents","Drinking water","Scenic Rim","Days / %",null,"<5 / 95",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,37,"Response to non-urgent incidents","Drinking water","Somerset","Days / %",null,"<2 / 80",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,38,"Response to non-urgent incidents","Drinking water","Lockyer Valley","Days / %",null,"<2 / 80",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,39,"Notification of planned interruptions","Drinking water","Brisbane","Hours / %",null,">48 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,40,"Notification of planned interruptions","Drinking water","Ipswich","Hours / %",null,">48 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Notification of planned interruptions","Drinking water","Scenic Rim","Hours / %",null,">48 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Notification of planned interruptions","Drinking water","Somerset","Hours / %",null,">24 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Notification of planned interruptions","Drinking water","Lockyer Valley","Hours / %",null,">24 / 95",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Brisbane","Number",9.8000000000000007,"<36",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Ipswich","Number",null,"<50",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Scenic Rim","Number",null,"<20",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Somerset","Number",null,"<60",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Lockyer Valley","Number",null,"<60",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Brisbane","Number",0.5,"<1.5",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Ipswich","Number",null,"<6",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Scenic Rim","Number",null,"<10",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Somerset","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Lockyer Valley","Number",null,"<250",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Brisbane","Number",0.4,"<1",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Ipswich","Number",null,"<3",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Scenic Rim","Number",null,"<10",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Somerset","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Lockyer Valley","Number",null,"<250",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Brisbane","Working Days / %",null,"<15 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Ipswich","Working Days / %",null,"<20 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Scenic Rim","Working Days / %",null,"<10 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Somerset","Working Days / %",null,"<15 / 90",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Compliance with Australian Drinking Water Guidelines","Drinking water","All Schemes","%",null,null,100,100,100,100,100,"Performance indicator required in SAMP","No"]
[null,null,"Water quality complaints per 1000 properties each year","Drinking water","All Schemes","Number",null,null,"≤ 8","≤ 8","≤ 8","≤ 8","≤ 8","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water quality incidents per 1000 properties each year","Drinking water","All Schemes","Number",null,null,"≤10","≤10","≤10","≤10","≤10","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water pressure (urban)","Drinking water","All Schemes","KPa Min",null,null,210,210,210,210,210,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water pressure - trickle feed and private booster areas","Drinking water","All Schemes","KPa Min",null,null,100,100,100,100,100,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water volume (urban)","Drinking water","All Schemes","Litres per minute",null,null,25,25,25,25,25,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water volume (rural) trickle feed areas","Drinking water","All Schemes","Litres per minute",null,null,3.2,3.2,3.2,3.2,3.2,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","All Schemes","Number",null,null,"<100","<100","<100","<100","<100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","All Schemes","%",null,null,">90",">90",">90",">90",">90","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to urgent incidents - urban","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<1 / 100","<1 / 100","<1 / 100","<1 / 100","<1 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to urgent incidents - rural","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<2 / 100","<2 / 100","<2 / 100","<2 / 100","<2 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to non-urgent incidents - urban","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<24 / 100","<24 / 100","<24 / 100","<24 / 100","<24 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to non-urgent incidents - rural","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<72 / 100","<72 / 100","<72 / 100","<72 / 100","<72 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Notification of planned interruptions","Water & Sewerage","All Schemes","(%); Hours / %",null,null,">48 / 100",">48 / 100",">48 / 100",">48 / 100",">48 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"The percentage of calls answered within 30 seconds (Grade of Service)","All services","All Schemes","%",null,null,80,80,80,80,80,null,"No"]
[null,null,"Time to commence service connection work following approval and customer payment","All services","All Schemes","Working Days / %",null,null,"<15 / 95","<15 / 95","<15 / 95","<15 / 95","<15 / 95",null,"No"]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
["(Yes/No)"]
["Yes"]
["No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"5.4.1","index":10,"n_rows":666,"n_cols":16,"rows_kept":666,"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 Queensland Urban Utilities - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.2.1'!F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,"Estimated annual",null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[null,null,"Revenue Source",null,null,{"$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":"'5.1.1'!L13","v":2015},{"$f":"CONCATENATE(\"increase post \",L12)","v":"increase post 2015"},null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"WATER"]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,58897,54043.31,57475.821000000004,62660.246687546816,63622.060109999999,65903.905716999987]
[null,null,"Non-residential Demand",null,"ML",null,26610,32271.077000000001,34173.025000000001,34650.816065613435,34404.917616016406,34746.97686881711]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,13003.368663594476,15159.92,13801.7,13929.516885771198,14003.853960859502,14378.697512259605]
[null,null,"Other core water services:",null,"ML"]
[null,"Total Water",null,null,"ML",{"$f":"SUM(F18:F22)","v":0},98510.368663594476,101474.307,105450.546,111240.57963893145,112030.8316868759,{"$f":"SUM(L18:L22)","v":115029.58009807671}]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"Prty",407954.6434310968,414673.61146252637,415254,420868,424332.45949160552,428427,433562]
[null,null,"Trade waste",null,"Prty",4152,4190,4221,4329,4216,4267,4318]
[null,null,"Other core wastewater services",null,"ML",4905,5815,6615,6615,6500,6500,6500,null,null,"Recycled water"]
[null,"Total Wastewater",null,null,"[specify]",null,null,null,null,null,null,null,null,null,"Different units"]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[null,null,{"$f":"C12","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,{"$f":"B16","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,8802.5490000000009,9291.1440000000002,9401.4985697085449,10825.224749999999,11505.946683999999]
[null,null,"Non-residential Demand",null,"ML",null,null,4621.29,4448.4579999999996,4597.0213877687002,5004.2616812154702,5086.7693121099455]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,948.71299999999997,1134.4169999999999,941.37089694094357,1010.3927509286459,1059.1095316665924]
[null,null,{"$f":"C22","v":"Other core water services:"},null,{"$f":"E22","v":"ML"}]
[null,{"$f":"B23","v":"Total Water"},null,null,{"$f":"E23","v":"ML"},{"$f":"SUM(F43:F47)","v":0},0,14372.552,14874.018999999998,14939.890854418189,16839.879182144115,{"$f":"SUM(L43:L47)","v":17651.825527776538}]
[]
[null,{"$f":"B25","v":"WASTEWATER"}]
[null,null,{"$f":"C26","v":"Wastewater via sewer"},null,"Prty",null,null,57017,58954,59743.242914601062,60835,63146]
[null,null,{"$f":"C27","v":"Trade waste"},null,"Prty",null,null,430,426,393,393,408]
[null,null,{"$f":"C28","v":"Other core wastewater services"},null,"ML",null,null,116,116,116,116,116,null,null,"Recycled water"]
[null,{"$f":"B29","v":"Total Wastewater"},null,null,"[specify]",null,null,null,null,null,null,null,null,null,"Different units"]
[]
[null,{"$f":"B31","v":"NON-REGULATED"}]
[null,null,{"$f":"C32","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[null,null,{"$f":"C37","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,{"$f":"B41","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,947.16099999999994,966.67399999999998,1097.5672047157479,1129.0140944999998,1199.2323200000001]
[null,null,"Non-residential Demand",null,"ML",null,null,283.41300000000001,619.27599999999995,674.22056430823579,659.31165616438352,671.12124288904113]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,608.48400000000004,426.06599999999997,476.39506367559716,392.55931112145004,410.56541624393594]
[null,null,{"$f":"C47","v":"Other core water services:"},null,{"$f":"E47","v":"ML"}]
[null,{"$f":"B48","v":"Total Water"},null,null,{"$f":"E48","v":"ML"},{"$f":"SUM(F68:F72)","v":0},0,1839.058,2012.0159999999998,2248.182832699581,2180.8850617858334,{"$f":"SUM(L68:L72)","v":2280.9189791329773}]
[]
[null,{"$f":"B50","v":"WASTEWATER"}]
[null,null,{"$f":"C51","v":"Wastewater via sewer"},null,"Prty",null,null,4378,4610,4663.1544264679142,4737,4894]
[null,null,{"$f":"C52","v":"Trade waste"},null,"Prty"]
[null,null,{"$f":"C53","v":"Other core wastewater services"},null,"ML"]
[null,{"$f":"B54","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F76:F78)","v":0},0,4378,4610,4663.1544264679142,4737,{"$f":"SUM(L76:L78)","v":4894}]
[]
[null,{"$f":"B56","v":"NON-REGULATED"}]
[null,null,{"$f":"C57","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[null,null,{"$f":"C62","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,{"$f":"B66","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,717.71500000000003,757.18299999999999,832.07503446101953,874.44712575000005,938.77926999999988]
[null,null,"Non-residential Demand",null,"ML",null,null,320.26,307.91199999999998,339.34071872755709,331.78889287925699,347.3200894365325]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,326.13200000000001,368.45400000000001,441.96711851918053,264.78351628447081,282.31449353484822]
[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"},{"$f":"SUM(F93:F97)","v":0},0,1364.107,1433.549,1613.3828717077572,1471.019534913728,{"$f":"SUM(L93:L97)","v":1568.4138529713805}]
[]
[null,{"$f":"B75","v":"WASTEWATER"}]
[null,null,{"$f":"C76","v":"Wastewater via sewer"},null,"Prty",null,null,4772,4803,4800,4953,5161]
[null,null,{"$f":"C77","v":"Trade waste"},null,"Prty"]
[null,null,{"$f":"C78","v":"Other core wastewater services"},null,"ML"]
[null,{"$f":"B79","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F101:F103)","v":0},0,4772,4803,4800,4953,{"$f":"SUM(L101:L103)","v":5161}]
[]
[null,{"$f":"B81","v":"NON-REGULATED"}]
[null,null,{"$f":"C82","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[null,null,{"$f":"C87","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,{"$f":"B91","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,513.49300000000005,518.39,613.700266036161,671.43001949999996,712.44769749999989]
[null,null,"Non-residential Demand",null,"ML",null,null,548.10500000000002,584.77599999999995,626.48331983386004,593.34707978723407,602.5374214867021]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,113.91800000000001,243.37700000000001,205.83315475800578,277.63399740451473,288.6552700214711]
[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"},{"$f":"SUM(F118:F122)","v":0},0,{"$f":"SUM(H118:H122)","v":1175.5160000000001},{"$f":"SUM(I118:I122)","v":1346.5429999999999},1446.0167406280268,1542.4110966917488,1603.6403890081731]
[]
[null,{"$f":"B100","v":"WASTEWATER"}]
[null,null,{"$f":"C101","v":"Wastewater via sewer"},null,"Prty",null,null,3242,3506,3647,3718,3848]
[null,null,{"$f":"C102","v":"Trade waste"},null,"Prty"]
[null,null,{"$f":"C103","v":"Other core wastewater services"},null,"ML"]
[null,{"$f":"B104","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F126:F128)","v":0},0,3242,3506,3647,3718,{"$f":"SUM(L126:L128)","v":3848}]
[]
[null,{"$f":"B106","v":"NON-REGULATED"}]
[null,null,{"$f":"C107","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2014"}]
[null,null,{"$f":"C112","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B116","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",{"$f":"F18+F43+F68+F93+F118","v":0},58897,65024.227999999996,69009.212,74605.087762468276,77122.176099749995,{"$f":"L18+L43+L68+L93+L118","v":80260.311688499976},null,null,"2010 Brisbane only"]
[null,null,"Non-residential Demand",null,"ML",0,26610,38044.145000000004,40133.446999999993,40887.882056251787,40993.62692606276,{"$f":"L19+L44+L69+L94+L119","v":41454.72493473933},null,null,"2010 Brisbane only"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",0,0,0,0,0,0,{"$f":"L20+L45+L70+L95+L120","v":0},null,null,"2010 Brisbane only"]
[null,null,"Non-revenue water",null,"ML",0,13003.368663594476,17157.167000000001,15974.014000000001,15995.083119664923,15949.223536598583,{"$f":"L21+L46+L71+L96+L121","v":16419.342223726453},null,null,"2010 Brisbane only"]
[null,null,{"$f":"C122","v":"Other core water services:"},null,{"$f":"E122","v":"ML"},0,0,0,0,0,0,{"$f":"L22+L47+L72+L97+L122","v":0},null,null,"2010 Brisbane only"]
[null,{"$f":"B123","v":"Total Water"},null,null,{"$f":"E123","v":"ML"},{"$f":"SUM(F143:F147)","v":0},98510.368663594476,120225.54,125116.67299999998,131488.05293838499,134065.02656241134,{"$f":"SUM(L143:L147)","v":138134.37884696576}]
[]
[null,{"$f":"B125","v":"WASTEWATER"}]
[null,null,{"$f":"C126","v":"Wastewater via sewer"},null,"Prty",{"$f":"F26+F51+F76+F101+F126","v":407954.6434310968},414673.61146252637,484663,492741,497185.85683267447,502670,{"$f":"L26+L51+L76+L101+L126","v":510611},null,null,"2009 & 2010 Brisbane only"]
[null,null,{"$f":"C127","v":"Trade waste"},null,"Prty",4152,4190,4651,4755,4609,4660,{"$f":"L27+L52+L77+L102+L127","v":4726}]
[null,null,{"$f":"C128","v":"Other core wastewater services"},null,"ML",4905,5815,6731,6731,6616,6616,{"$f":"L28+L53+L78+L103+L128","v":6616}]
[null,{"$f":"B129","v":"Total Wastewater"},null,null,"[specify]"]
[]
[null,{"$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,{"$f":"L32+L57+L82+L107+L132","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.1","index":11,"n_rows":666,"n_cols":24,"rows_kept":666,"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 Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Brisbane"},{"$f":"'Business Details'!$D$13","v":"Ipswich"},{"$f":"'Business Details'!$D$14","v":"Lockyer Valley"},{"$f":"'Business Details'!$D$15","v":"Scenic Rim"},{"$f":"'Business Details'!$D$16","v":"Somerset"},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,4156337.8769775624]
[]
[]
[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":1333247.2595229791},{"$f":"'5.5.1 SD03'!G37","v":164431.36827840822},{"$f":"'5.5.1 SD03'!H37","v":24573.89254594731},{"$f":"'5.5.1 SD03'!I37","v":20551.93882253411},{"$f":"'5.5.1 SD03'!J37","v":17522.180018200972},{"$f":"SUM(F21:J21)","v":1560326.6391880699}]
[null,null,"Other core water services",null,"$'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":1810644.5117452343},{"$f":"'5.5.1 SD03'!G75","v":236628.20614258805},{"$f":"'5.5.1 SD03'!H75","v":7705.7241684754317},{"$f":"'5.5.1 SD03'!I75","v":16856.647939491297},{"$f":"'5.5.1 SD03'!J75","v":12176.408644321971},{"$f":"SUM(F25:J25)","v":2084011.4986401112}]
[null,null,"Trade waste",null,"$'000",{"$f":"'5.5.1 SD03'!F94","v":272951.01385342429},{"$f":"'5.5.1 SD03'!G94","v":27760.850999968425},{"$f":"'5.5.1 SD03'!H94","v":0},{"$f":"'5.5.1 SD03'!I94","v":0},{"$f":"'5.5.1 SD03'!J94","v":0},{"$f":"SUM(F26:J26)","v":300711.8648533927}]
[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",{"$f":"'5.5.1 SD03'!F132","v":0},{"$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":0}]
[]
[null,"Total RAB Value as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F21:F22)+SUM(F25:F27)+F30","v":3416842.7851216374},428820.42542096472,32279.616714422744,37408.586762025407,29698.588662522943,3945050.0026815739]
[]
[]
[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," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(Yes/No)"]
["Yes"]
["No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.1 SD03","index":12,"n_rows":666,"n_cols":23,"rows_kept":666,"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$9)","v":"Allocation of Opening RAB for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[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$12","v":"Brisbane"},{"$f":"'Business Details'!$D$13","v":"Ipswich"},{"$f":"'Business Details'!$D$14","v":"Lockyer Valley"},{"$f":"'Business Details'!$D$15","v":"Scenic Rim"},{"$f":"'Business Details'!$D$16","v":"Somerset"},"Total",null,"Supporting Documents"]
[null,null,null,null,null,40,85,86,87,88]
[null,"WRITTEN DOWN VALUE as at 1 July 2008",null,null,null,"V9","FY09"]
[]
[null,"Total RAB as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"K37+K56+K75+K94+K113+K132","v":3945050.0026815739},{"$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,null,null,null,null,null,null,null,null,null,null,"Prod","Item1","Sign","Bris Allocation","Ips Allocation","Lockyer Allocation","Scenic Allocation","Som Allocation"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q21","v":47682.656732020681},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R21","v":17620.445265496553},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S21","v":9155.391170210718},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T21","v":3906.4287225812709},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U21","v":3716.762130975012},{"$f":"SUM(F21:J21)","v":82081.684021284236},null,null,1,"KREO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q22","v":20764.040638799077},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R22","v":6189.7132350869915},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S22","v":1259.870394705529},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T22","v":177.54596759116694},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U22","v":394.04346080156137},{"$f":"SUM(F22:J22)","v":28785.213696984323},null,null,1,"KPEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q23","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R23","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S23","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T23","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U23","v":0},0,null,null,1,"KTEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q24","v":1923.6231356387198},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R24","v":348.13721196701249},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S24","v":1.6164872817690776},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T24","v":95.134645680261244},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U24","v":0},2368.5114805677622,null,null,1,"KSEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q25","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R25","v":3138.7473654751911},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S25","v":1121.1907404731692},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T25","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U25","v":0},4259.9381059483603,null,null,1,"KMEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q26","v":121.21257387861186},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R26","v":18.096732023704028},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S26","v":2.952633689161074},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T26","v":2.0458611214262343},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U26","v":1.3796608675802298},145.68746158048344,null,null,1,"KIEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q27","v":1653.0456168091075},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R27","v":246.79554763279759},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S27","v":40.266764591588704},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T27","v":27.900585320138504},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U27","v":18.815229120705705},1986.8237434743382,null,null,1,"KCEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q28","v":894.17144910961417},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R28","v":174.66637112509267},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S28","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T28","v":86.969976461154587},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U28","v":198.02095353921428},1353.8287502350759,null,null,1,"KEEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q29","v":5657.6552388572591},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R29","v":1600.4739896329738},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S29","v":213.81975739227511},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T29","v":361.46510490104754},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U29","v":506.71554298796065},8340.1296337715157,null,null,1,"KLEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q30","v":689.41816152868728},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R30","v":14.889258786756084},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S30","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T30","v":76.885819230676304},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U30","v":14.295590058571795},795.48882960469143,null,null,1,"KBEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q31","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R31","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S31","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T31","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U31","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q32","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R32","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S32","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T32","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U32","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q33","v":1253861.4359763374},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R33","v":135079.40330118116},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S33","v":12778.784597603097},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T33","v":15817.562139646969},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U33","v":12672.147449850367},1430209.333464619,null,null,1,"KDEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q34","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R34","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S34","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T34","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U34","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q35","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R35","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S35","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T35","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U35","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[]
[null,"Total RAB Value for Drinking water as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F21:F35)","v":1333247.2595229791},164431.36827840822,24573.89254594731,20551.93882253411,17522.180018200972,1560326.6391880699]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000"]
[]
[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",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q59","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R59","v":1347.8112319518009},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S59","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T59","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U59","v":0},{"$f":"SUM(F59:J59)","v":1347.8112319518009},null,null,2,"KREO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q60","v":99444.683027731313},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R60","v":10284.230604671282},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S60","v":697.41006978636574},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T60","v":525.15182695507826},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U60","v":1398.8119122717162},{"$f":"SUM(F60:J60)","v":112350.28744141574},null,null,2,"KPEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q61","v":371129.36926091771},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R61","v":40756.543659275107},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S61","v":2207.60239852208},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T61","v":5541.6658340961449},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U61","v":3339.3172958254704},422974.4984486365,null,null,2,"KTEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q62","v":1795.7867405044967},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R62","v":444.16182576673998},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S62","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T62","v":51.256902254588454},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U62","v":0},2291.2054685258254,null,null,2,"KSEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q63","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R63","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S63","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T63","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U63","v":0},0,null,null,2,"KMEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q64","v":102.29658123863783},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R64","v":11.09966349817021},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S64","v":1.2703356977183213},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T64","v":1.2051391771496314},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U64","v":0.9013632494343804},116.77308286111038,null,null,2,"KIEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q65","v":1395.077340742165},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R65","v":151.3724979727032},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S65","v":17.324298872593655},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T65","v":16.435176406922668},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U65","v":12.292409285215488},1592.5017232795999,null,null,2,"KCEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q66","v":700.07440606340867},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R66","v":251.58980479198016},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S66","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T66","v":71.361886791581483},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U66","v":137.617041116732},1160.6431387637022,null,null,2,"KEEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q67","v":42061.071512367416},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R67","v":2607.5798042559313},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S67","v":134.29420078950429},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T67","v":528.83544690140343},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U67","v":608.35461306462071},45940.135577378875,null,null,2,"KLEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q68","v":4512.5181863694352},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R68","v":21.446519370202271},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S68","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T68","v":63.087485487226509},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U68","v":9.9348920895324877},4606.9870833163968,null,null,2,"KBEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q69","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R69","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S69","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T69","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U69","v":0},0,null,null,2,"x",0,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q70","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R70","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S70","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T70","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U70","v":0},0,null,null,2,"x",0,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q71","v":1289503.6346892996},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R71","v":180752.37053103413},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S71","v":4647.8228648071699},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T71","v":10057.648241421204},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U71","v":6669.1791174192495},1491630.6554439815,null,null,2,"KDEO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q72","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R72","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S72","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T72","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U72","v":0},0,null,null,2,"x",0,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q73","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R73","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S73","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T73","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U73","v":0},0,null,null,2,"x",0,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$124","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[]
[null,"Total RAB Value for Wastewater via Sewer as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F59:F73)","v":1810644.5117452343},236628.20614258805,7705.7241684754317,16856.647939491297,12176.408644321971,2084011.4986401112]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q78","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R78","v":158.12310542451291},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S78","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T78","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U78","v":0},{"$f":"SUM(F78:J78)","v":158.12310542451291},null,null,2,"KREO",1,{"$f":"1-Q59","v":0.13100000000000001},{"$f":"1-R59","v":0.10499999999999998},{"$f":"1-S59","v":0},{"$f":"1-T59","v":0},{"$f":"1-U59","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q79","v":14991.085703835215},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R79","v":1206.5298474754015},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S79","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T79","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U79","v":0},{"$f":"SUM(F79:J79)","v":16197.615551310617},null,null,2,"KPEO",1,{"$f":"1-Q60","v":0.13100000000000001},0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q80","v":55947.005032428337},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R80","v":4781.4939488535028},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S80","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T80","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U80","v":0},60728.498981281838,null,null,2,"KTEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q81","v":270.71123475959621},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R81","v":52.108370620678983},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S81","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T81","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U81","v":0},322.81960538027522,null,null,2,"KSEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q82","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R82","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S82","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T82","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U82","v":0},0,null,null,2,"KMEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q83","v":15.421003615951157},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R83","v":1.3021951590032088},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S83","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T83","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U83","v":0},16.723198774954366,null,null,2,"KIEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q84","v":210.30509969761061},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R84","v":17.758784678361824},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S84","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T84","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U84","v":0},228.06388437597244,null,null,2,"KCEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q85","v":105.53480689793618},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R85","v":29.516122349897106},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S85","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T85","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U85","v":0},135.0509292478333,null,null,2,"KEEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q86","v":6340.6218275260444},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R86","v":305.91718373952261},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S86","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T86","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U86","v":0},6646.5390112655668,null,null,2,"KLEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q87","v":680.25302924556502},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R87","v":2.5160721048840649},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S87","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T87","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U87","v":0},682.76910135044909,null,null,2,"KBEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q88","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R88","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S88","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T88","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U88","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q89","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R89","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S89","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T89","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U89","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q90","v":194390.07611541802},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R90","v":21205.585369562661},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S90","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T90","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U90","v":0},215595.66148498069,null,null,2,"KDEO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q91","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R91","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S91","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T91","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U91","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q92","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R92","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S92","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T92","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U92","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[]
[null,"Total RAB Value for Trade Waste as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F78:F92)","v":272951.01385342429},27760.850999968425,0,0,0,300711.8648533927]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000"]
[]
[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"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000"]
[]
[null,"Total RAB Value for Aggregate Non-regulated Services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F116:F130)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.1 SD04","index":13,"n_rows":666,"n_cols":24,"rows_kept":666,"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$9)","v":"Allocation of Opening Tax Asset Base for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[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$12","v":"Brisbane"},{"$f":"'Business Details'!$D$13","v":"Ipswich"},{"$f":"'Business Details'!$D$14","v":"Lockyer Valley"},{"$f":"'Business Details'!$D$15","v":"Scenic Rim"},{"$f":"'Business Details'!$D$16","v":"Somerset"},"Total",null,"Supporting Documents"]
[null,null,null,null,null,40,85,86,87,88]
[null,"WRITTEN DOWN VALUE as at 1 July 2008",null,null,null,"V9","FY09"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"K37+K56+K75+K94+K114+K133","v":3761874.6921832855}]
[]
[]
[null,"TAX ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water",null,null,null,null,null,null,null,null,null,null,null,"Prod","Item1","Sign","Bris Allocation","Ips Allocation","Lockyer Allocation","Scenic Allocation","Som Allocation"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q21","v":36684.834087029769},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R21","v":14343.308397741157},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S21","v":11830.389112418254},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T21","v":4870.2279380689688},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U21","v":2978.3338945760706},{"$f":"SUM(F21:J21)","v":70707.093429834233},null,null,1,"KRTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q22","v":14895.035115910059},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R22","v":6079.2343085136135},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S22","v":3140.8660896230672},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T22","v":148.3076382077351},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U22","v":322.45354301453852},{"$f":"SUM(F22:J22)","v":24585.896695269013},null,null,1,"KPTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q23","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R23","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S23","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T23","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U23","v":0},0,null,null,1,"KTTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q24","v":1069.1794487339155},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R24","v":445.93637199999995},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S24","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T24","v":64.811734663663216},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U24","v":0},1579.9275553975785,null,null,1,"KSTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q25","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R25","v":3518.3937165819616},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S25","v":530.47134676114513},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T25","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U25","v":0},4048.8650633431066,null,null,1,"KMTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q26","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R26","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S26","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T26","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U26","v":0},0,null,null,1,"KITO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q27","v":1213.5761111404379},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R27","v":181.18385717698666},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S27","v":29.561666710441902},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T27","v":20.483091021235705},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U27","v":13.81311704549238},1458.6178430945945,null,null,1,"KCTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q28","v":680.01494637297412},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R28","v":359.12615174190489},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S28","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T28","v":188.14647553226621},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U28","v":227.47209603086853},1454.7596696780136,null,null,1,"KETO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q29","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R29","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S29","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T29","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U29","v":0},0,null,null,1,"KLTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q30","v":58.556912268301609},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R30","v":1.6134052579165514},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S30","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T30","v":198.80973024173062},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U30","v":9.5611109195738777},268.54115868752268,null,null,1,"KBTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q31","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R31","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S31","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T31","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U31","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q32","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R32","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S32","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T32","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U32","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q33","v":1306205.7467339821},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R33","v":118402.98790785803},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S33","v":21252.207683772791},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T33","v":33345.610883837442},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U33","v":11244.125599241228},1490450.6788086914,null,null,1,"KDTO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q34","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R34","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S34","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T34","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U34","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q35","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R35","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S35","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T35","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U35","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[]
[null,{"$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":1360806.9433554376},143331.78411687157,36783.495899285699,38836.397491573043,14795.759360827771,1594554.3802239955]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F40:J40)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F41:J41)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",null,null,null,null,null,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",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q59","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R59","v":1953.61435884349},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S59","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T59","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U59","v":0},{"$f":"SUM(F59:J59)","v":1953.61435884349},null,null,2,"KRTO",1,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q60","v":77430.515823225287},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R60","v":7590.0990912255638},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S60","v":1187.4561716343803},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T60","v":622.61356338310827},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U60","v":1071.590744142987},{"$f":"SUM(F60:J60)","v":87902.275393611329},null,null,2,"KPTO",1,{"$f":"Q59","v":0.86899999999999999},{"$f":"R59","v":0.89500000000000002},1,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q61","v":313991.63371338096},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R61","v":29071.44467126263},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S61","v":3305.399823208495},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T61","v":6049.7022952470306},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U61","v":2623.0324154883233},355041.21291858749,null,null,2,"KTTO",1,{"$f":"Q60","v":0.86899999999999999},0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q62","v":1045.0646487580048},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R62","v":487.23182473866672},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S62","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T62","v":28.622323338613263},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U62","v":0},1560.9187968352849,null,null,2,"KSTO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q63","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R63","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S63","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T63","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U63","v":0},0,null,null,2,"KMTO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q64","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R64","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S64","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T64","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U64","v":0},0,null,null,2,"KITO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q65","v":1024.1898449155321},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R65","v":111.12944830762086},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S65","v":12.718557213575524},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T65","v":12.065811897145943},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U65","v":9.0244177808561421},1169.1280801147304,null,null,2,"KCTO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q66","v":532.40467493157621},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R66","v":517.28605701513197},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S66","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T66","v":154.3807188813673},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U66","v":158.08446648142254},1362.1559173094981,null,null,2,"KETO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q67","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R67","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S67","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T67","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U67","v":0},0,null,null,2,"KLTO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q68","v":383.27846043747616},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R68","v":2.3239522941646862},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S68","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T68","v":163.13028978353347},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U68","v":6.6446089215506694},555.37731143672499,null,null,2,"KBTO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q69","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R69","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S69","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T69","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U69","v":0},0,null,null,2,"x",0,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q70","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R70","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S70","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T70","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U70","v":0},0,null,null,2,"x",0,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q71","v":1289852.7013913633},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R71","v":120964.05056188958},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S71","v":11375.664803943569},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T71","v":16009.203232558713},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U71","v":6822.4960616354874},1445024.1160513905,null,null,2,"KDTO",1,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q72","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R72","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S72","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T72","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U72","v":0},0,null,null,2,"x",0,0.86899999999999999,0.89500000000000002,1,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q73","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R73","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S73","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T73","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U73","v":0},0,null,null,2,"x",0,0.86899999999999999,0.89500000000000002,1,1,1]
[]
[null,{"$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":1684259.7885570121},160697.17996557686,15881.23935600002,23039.718235089513,10690.872714450627,1894568.7988281292]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q78","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R78","v":229.1949806464429},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S78","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T78","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U78","v":0},{"$f":"SUM(F78:J78)","v":229.1949806464429},null,null,2,"KRTO",1,{"$f":"1-Q59","v":0.13100000000000001},0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q79","v":11672.494330083444},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R79","v":890.45855260188159},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S79","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T79","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U79","v":0},{"$f":"SUM(F79:J79)","v":12562.952882685326},null,null,2,"KPTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q80","v":47333.606463121876},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R80","v":3410.616413947012},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S80","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T80","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U80","v":0},50744.222877068889,null,null,2,"KTTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q81","v":157.54139123969921},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R81","v":57.16127552799999},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S81","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T81","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U81","v":0},214.70266676769921,null,null,2,"KSTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q82","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R82","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S82","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T82","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U82","v":0},0,null,null,2,"KMTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q83","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R83","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S83","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T83","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U83","v":0},0,null,null,2,"KITO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q84","v":154.39455659831381},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R84","v":13.037533041676188},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S84","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T84","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U84","v":0},167.43208963999001,null,null,2,"KCTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q85","v":80.258932584621974},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R85","v":60.687191046467987},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S85","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T85","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U85","v":0},140.94612363108996,null,null,2,"KETO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q86","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R86","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S86","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T86","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U86","v":0},0,null,null,2,"KLTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q87","v":57.778456061345658},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R87","v":0.27264244791876202},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S87","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T87","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U87","v":0},58.05109850926442,null,null,2,"KBTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q88","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R88","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S88","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T88","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U88","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q89","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R89","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S89","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T89","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U89","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q90","v":194442.69721780045},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R90","v":14191.313194411623},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S90","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T90","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U90","v":0},208634.01041221208,null,null,2,"KDTO",1,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q91","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R91","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S91","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T91","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U91","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q92","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R92","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S92","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T92","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U92","v":0},0,null,null,2,"x",0,0.13100000000000001,0.10499999999999998,0,0,0]
[]
[null,{"$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":253898.77134748973},18852.741783671023,0,0,0,272751.51313116075]
[]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F98:J98)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F99:J99)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",null,null,null,null,null,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",null,null,null,null,null,{"$f":"SUM(F117:J117)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F118:J118)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",null,null,null,null,null,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",{"$f":"SUM(F117:F131)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.2","index":14,"n_rows":2430,"n_cols":33,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[0,26,2,28],[1948,1,1949,3],[978,1,979,3],[9,1,10,3],[494,1,495,3],[1463,1,1464,3],[5,28,7,30]]}
[null,null,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$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter both the gross value and accumulated depreciation as positive numbers."]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[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,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2014:"},null,"Dist","Prod","Item1","Sign","Allocation"]
[null,null,null,null,null,{"$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$12)","v":"Geographic Area 1 - Brisbane"},null,null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,null,null,null,null,{"$f":"F19+F504+F988+F1473+F1958","v":20323.715612878848},19205.029151485916,25557.083999999999,0,0,0,{"$f":"L19+L504+L988+L1473+L1958","v":0}]
[null,"TOTAL FOR GEOGRAPHIC AREA",null,null,null,{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF15/1000","v":20323.715612878852},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF15/1000","v":19205.029151485924},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF15/1000","v":25557.083999999999},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","K?EX",-1]
[]
[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":20223.201037912033},19151.956566450128,11425.008000000002,0,0,0,0,{"$f":"M24+M29+M34+M39+M44+M49+M54+M59+M64+M69+M74+M79+M84+M89+M94+M103+M108+M113+M118+M123+M128+M133+M138+M143+M148+M153+M158+M163+M173+M182+M187+M192+M197+M202+M207+M217+M222+M212+M232+M227+M237+M242+M247+M252+M261+M266+M271+M276+M281+M286+M291+M296+M301+M306+M311+M316+M321+M326+M331+M340+M345+M350+M355+M360+M365+M370+M375+M380+M385+M390+M395+M400+M405+M410+M419+M424+M429+M434+M439+M444+M449+M454+M459+M464+M469+M474+M479+M484+M489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M25+M30+M35+M40+M45+M50+M55+M60+M65+M70+M75+M80+M85+M90+M95+M104+M109+M114+M119+M124+M129+M134+M139+M144+M149+M154+M159+M164+M174+M183+M188+M193+M198+M203+M208+M218+M223+M213+M233+M228+M238+M243+M248+M253+M262+M267+M272+M277+M282+M287+M292+M297+M302+M307+M312+M317+M322+M327+M332+M341+M346+M351+M356+M361+M366+M371+M376+M381+M386+M391+M396+M401+M406+M411+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F17-F18","v":20223.201037912033},19151.956566450128,11425.008000000002,0,0,0,0,{"$f":"M17-M18","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":0},0,0,0,0,0,0,{"$f":"M24-M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":0},0,0,0,0,0,0,{"$f":"M29-M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},0,0,0,0,0,0,{"$f":"M34-M35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":191.47169975240939},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":21.719997702738791},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":191.47169975240939},21.719997702738791,0,0,0,0,0,{"$f":"M39-M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},0,0,0,0,0,0,{"$f":"M44-M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},0,0,0,0,0,0,{"$f":"M49-M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},0,0,0,0,0,0,{"$f":"M54-M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":153.70885907418057},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":86.62254884071227},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":108.45279437973676},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":153.70885907418057},86.62254884071227,108.45279437973676,0,0,0,0,{"$f":"M59-M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},0,0,0,0,0,0,{"$f":"M64-M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":3.2726918334574271},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":6.4425248981527448},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":3.2726918334574271},6.4425248981527448,0,0,0,0,0,{"$f":"M69-M70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},0,0,0,0,0,0,{"$f":"M74-M75","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},0,0,0,0,0,0,{"$f":"M79-M80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":5905.7052392383775},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":3445.4676931703671},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":404.04},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":5905.7052392383775},3445.4676931703671,404.04,0,0,0,0,{"$f":"M84-M85","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},0,0,0,0,0,0,{"$f":"M89-M90","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},0,0,0,0,0,0,{"$f":"M94-M95","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M103-M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M108-M109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M113-M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M118-M119","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M123-M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M128-M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M133-M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M138-M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M143-M144","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M148-M149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M153-M154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M158-M159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M163-M164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M168-M169","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M173-M174","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KREX",-1,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},0,0,0,0,0,0,{"$f":"M182-M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":856.20958437409195},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":3548.2072402699177},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":1105.5487520000001},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPEX",-1,{"$f":"AG182","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":856.20958437409195},3548.2072402699177,1105.5487520000001,0,0,0,0,{"$f":"M187-M188","v":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":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":320.64528969475106},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":5832.1098534127577},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":8104.3565680000002},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTEX",-1,{"$f":"AG187","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":320.64528969475106},5832.1098534127577,8104.3565680000002,0,0,0,0,{"$f":"M192-M193","v":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":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":219.25204943992435},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":164.98408471038189},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":14.404544},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSEX",-1,{"$f":"AG192","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":219.25204943992435},164.98408471038189,14.404544,0,0,0,0,{"$f":"M197-M198","v":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":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMEX",-1,{"$f":"AG197","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},0,0,0,0,0,0,{"$f":"M202-M203","v":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":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KIEX",-1,{"$f":"AG202","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},0,0,0,0,0,0,{"$f":"M207-M208","v":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":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCEX",-1,{"$f":"AG207","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},0,0,0,0,0,0,{"$f":"M212-M213","v":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":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":120.34340654713725},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":67.819465150386719},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":84.911037684008789},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KEEX",-1,{"$f":"AG212","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":120.34340654713725},67.819465150386719,84.911037684008789,0,0,0,0,{"$f":"M217-M218","v":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":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":6468.3687629233018},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":1473.8098253572414},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLEX",-1,{"$f":"AG217","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":6468.3687629233018},1473.8098253572414,0,0,0,0,0,{"$f":"M222-M223","v":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":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":21.421079746598551},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":42.168907625800102},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBEX",-1,{"$f":"AG222","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":21.421079746598551},42.168907625800102,0,0,0,0,0,{"$f":"M227-M228","v":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":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG227","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},0,0,0,0,0,0,{"$f":"M232-M233","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG232","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},0,0,0,0,0,0,{"$f":"M237-M238","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":4132.8578014980203},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":2420.0912272708733},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":173.75481200000002},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDEX",-1,{"$f":"AG237","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":4132.8578014980203},2420.0912272708733,173.75481200000002,0,0,0,0,{"$f":"M242-M243","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG242","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},0,0,0,0,0,0,{"$f":"M247-M248","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG247","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},0,0,0,0,0,0,{"$f":"M252-M253","v":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":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KREX",-1,{"$f":"1-AG182","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},0,0,0,0,0,0,{"$f":"M261-M262","v":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":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":129.07187060184816},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":534.88509605910156},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":166.65924800000002},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPEX",-1,{"$f":"1-AG187","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":129.07187060184816},534.88509605910156,166.65924800000002,0,0,0,0,{"$f":"M266-M267","v":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":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":48.336631703121277},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":879.17881564680238},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":1221.715432},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTEX",-1,{"$f":"1-AG192","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":48.336631703121277},879.17881564680238,1221.715432,0,0,0,0,{"$f":"M271-M272","v":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":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":33.051804921323466},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":24.871018523659412},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":2.1714560000000001},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSEX",-1,{"$f":"1-AG197","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":33.051804921323466},24.871018523659412,2.1714560000000001,0,0,0,0,{"$f":"M276-M277","v":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":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMEX",-1,{"$f":"1-AG202","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},0,0,0,0,0,0,{"$f":"M281-M282","v":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":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KIEX",-1,{"$f":"1-AG207","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},0,0,0,0,0,0,{"$f":"M286-M287","v":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":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCEX",-1,{"$f":"1-AG212","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},0,0,0,0,0,0,{"$f":"M291-M292","v":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":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":18.141526188348653},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":10.223647795973141},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":12.800167936254491},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KEEX",-1,{"$f":"1-AG217","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":18.141526188348653},10.223647795973141,12.800167936254491,0,0,0,0,{"$f":"M296-M297","v":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":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":975.09356495161398},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":222.17386320114915},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLEX",-1,{"$f":"1-AG222","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":975.09356495161398},222.17386320114915,0,0,0,0,0,{"$f":"M301-M302","v":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":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":3.2291846338370656},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":6.3568779044646879},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBEX",-1,{"$f":"1-AG227","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":3.2291846338370656},6.3568779044646879,0,0,0,0,0,{"$f":"M306-M307","v":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":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG232","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},0,0,0,0,0,0,{"$f":"M311-M312","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG237","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},0,0,0,0,0,0,{"$f":"M316-M317","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":623.01999078969015},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":364.82387890964833},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":26.193188000000003},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDEX",-1,{"$f":"1-AG242","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":623.01999078969015},364.82387890964833,26.193188000000003,0,0,0,0,{"$f":"M321-M322","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG247","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},0,0,0,0,0,0,{"$f":"M326-M327","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG252","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},0,0,0,0,0,0,{"$f":"M331-M332","v":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},{"$f":"K340-K341","v":0},0,{"$f":"M340-M341","v":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},{"$f":"K345-K346","v":0},0,{"$f":"M345-M346","v":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},{"$f":"K350-K351","v":0},0,{"$f":"M350-M351","v":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},{"$f":"K355-K356","v":0},0,{"$f":"M355-M356","v":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},{"$f":"K360-K361","v":0},0,{"$f":"M360-M361","v":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},{"$f":"K365-K366","v":0},0,{"$f":"M365-M366","v":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},{"$f":"K370-K371","v":0},0,{"$f":"M370-M371","v":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},{"$f":"K375-K376","v":0},0,{"$f":"M375-M376","v":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},{"$f":"K380-K381","v":0},0,{"$f":"M380-M381","v":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},{"$f":"K385-K386","v":0},0,{"$f":"M385-M386","v":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},{"$f":"K390-K391","v":0},0,{"$f":"M390-M391","v":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,{"$f":"M395-M396","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M400-M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M405-M406","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M410-M411","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M419-M420","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M424-M425","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M429-M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M434-M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M439-M440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M444-M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M449-M450","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M454-M455","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M459-M460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M464-M465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M469-M470","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M474-M475","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M479-M480","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M484-M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M489-M490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[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,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":100.51457496681682},0,13187.244000000001,0,0,0,0,{"$f":"M509+M514+M519+M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M588+M593+M598+M603+M608+M613+M618+M623+M628+M633+M638+M643+M648+M658+M667+M672+M677+M682+M687+M692+M702+M707+M697+M717+M712+M722+M727+M732+M737+M746+M751+M756+M761+M766+M771+M776+M781+M786+M791+M796+M801+M806+M811+M816+M825+M830+M835+M840+M845+M850+M855+M860+M865+M870+M875+M880+M885+M890+M895+M904+M909+M914+M919+M924+M929+M934+M939+M944+M949+M954+M959+M964+M969+M974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M510+M515+M520+M525+M530+M535+M540+M545+M550+M555+M560+M565+M570+M575+M580+M589+M594+M599+M604+M609+M614+M619+M624+M629+M634+M639+M644+M649+M659+M668+M673+M678+M683+M688+M693+M703+M708+M698+M718+M713+M723+M728+M733+M738+M747+M752+M757+M762+M767+M772+M777+M782+M787+M792+M797+M802+M807+M812+M817+M826+M831+M836+M841+M846+M851+M856+M861+M866+M871+M876+M881+M886+M891+M896+M905+M910+M915+M920+M925+M930+M935+M940+M945+M950+M955+M960+M965+M970+M975","v":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":100.51457496681682},0,13187.244000000001,0,0,0,0,{"$f":"M502+M503","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},0,0,0,0,0,0,{"$f":"M509-M510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":0},0,0,0,0,0,0,{"$f":"M514-M515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},0,0,0,0,0,0,{"$f":"M519-M520","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},0,0,0,0,0,0,{"$f":"M524-M525","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":0},0,0,0,0,0,0,{"$f":"M529-M530","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},0,0,0,0,0,0,{"$f":"M534-M535","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},0,0,0,0,0,0,{"$f":"M539-M540","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0.24587456037879069},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0.24587456037879069},0,0,0,0,0,0,{"$f":"M544-M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},0,0,0,0,0,0,{"$f":"M549-M550","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},0,0,0,0,0,0,{"$f":"M554-M555","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},0,0,0,0,0,0,{"$f":"M559-M560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},0,0,0,0,0,0,{"$f":"M564-M565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":145.04},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":0},0,145.04,0,0,0,0,{"$f":"M569-M570","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},0,0,0,0,0,0,{"$f":"M574-M575","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},0,0,0,0,0,0,{"$f":"M579-M580","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M588-M589","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M593-M594","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M598-M599","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M603-M604","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M608-M609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M613-M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M618-M619","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M623-M624","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M628-M629","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M633-M634","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M638-M639","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M643-M644","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M648-M649","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M653-M654","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M658-M659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs",null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KREX",-1,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},0,0,0,0,0,0,{"$f":"M667-M668","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":2144.6598600000002},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPEX",-1,{"$f":"AG667","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":0},0,2144.6598600000002,0,0,0,0,{"$f":"M672-M673","v":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":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":9528.1127199999992},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTEX",-1,{"$f":"AG672","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},0,9528.1127199999992,0,0,0,0,{"$f":"M677-M678","v":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":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSEX",-1,{"$f":"AG677","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},0,0,0,0,0,0,{"$f":"M682-M683","v":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":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMEX",-1,{"$f":"AG682","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},0,0,0,0,0,0,{"$f":"M687-M688","v":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":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KIEX",-1,{"$f":"AG687","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},0,0,0,0,0,0,{"$f":"M692-M693","v":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":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCEX",-1,{"$f":"AG692","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},0,0,0,0,0,0,{"$f":"M697-M698","v":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":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0.35415822891695209},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KEEX",-1,{"$f":"AG697","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0.35415822891695209},0,0,0,0,0,0,{"$f":"M702-M703","v":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":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":89.386328634845086},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLEX",-1,{"$f":"AG702","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":89.386328634845086},0,0,0,0,0,0,{"$f":"M707-M708","v":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":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBEX",-1,{"$f":"AG707","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},0,0,0,0,0,0,{"$f":"M712-M713","v":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":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG712","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},0,0,0,0,0,0,{"$f":"M717-M718","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG717","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},0,0,0,0,0,0,{"$f":"M722-M723","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDEX",-1,{"$f":"AG722","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":0},0,0,0,0,0,0,{"$f":"M727-M728","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG727","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},0,0,0,0,0,0,{"$f":"M732-M733","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG732","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},0,0,0,0,0,0,{"$f":"M737-M738","v":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":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KREX",-1,{"$f":"1-AG667","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},0,0,0,0,0,0,{"$f":"M746-M747","v":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":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":251.60813999999996},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPEX",-1,{"$f":"1-AG672","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":0},0,251.60813999999996,0,0,0,0,{"$f":"M751-M752","v":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":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":1117.8232799999998},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTEX",-1,{"$f":"1-AG677","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},0,1117.8232799999998,0,0,0,0,{"$f":"M756-M757","v":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":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSEX",-1,{"$f":"1-AG682","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},0,0,0,0,0,0,{"$f":"M761-M762","v":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":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMEX",-1,{"$f":"1-AG687","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},0,0,0,0,0,0,{"$f":"M766-M767","v":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":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KIEX",-1,{"$f":"1-AG692","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},0,0,0,0,0,0,{"$f":"M771-M772","v":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":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCEX",-1,{"$f":"1-AG697","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},0,0,0,0,0,0,{"$f":"M776-M777","v":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":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":4.1549289426011132E-2},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KEEX",-1,{"$f":"1-AG702","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":4.1549289426011132E-2},0,0,0,0,0,0,{"$f":"M781-M782","v":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":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":10.48666425324998},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLEX",-1,{"$f":"1-AG707","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":10.48666425324998},0,0,0,0,0,0,{"$f":"M786-M787","v":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":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBEX",-1,{"$f":"1-AG712","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},0,0,0,0,0,0,{"$f":"M791-M792","v":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":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG717","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},0,0,0,0,0,0,{"$f":"M796-M797","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG722","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},0,0,0,0,0,0,{"$f":"M801-M802","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDEX",-1,{"$f":"1-AG727","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":0},0,0,0,0,0,0,{"$f":"M806-M807","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG732","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},0,0,0,0,0,0,{"$f":"M811-M812","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG737","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},0,0,0,0,0,0,{"$f":"M816-M817","v":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},{"$f":"K825-K826","v":0},0,{"$f":"M825-M826","v":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},{"$f":"K830-K831","v":0},0,{"$f":"M830-M831","v":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},{"$f":"K835-K836","v":0},0,{"$f":"M835-M836","v":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},{"$f":"K840-K841","v":0},0,{"$f":"M840-M841","v":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},{"$f":"K845-K846","v":0},0,{"$f":"M845-M846","v":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},{"$f":"K850-K851","v":0},0,{"$f":"M850-M851","v":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},{"$f":"K855-K856","v":0},0,{"$f":"M855-M856","v":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},{"$f":"K860-K861","v":0},0,{"$f":"M860-M861","v":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},{"$f":"K865-K866","v":0},0,{"$f":"M865-M866","v":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},{"$f":"K870-K871","v":0},0,{"$f":"M870-M871","v":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},{"$f":"K875-K876","v":0},0,{"$f":"M875-M876","v":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,{"$f":"M880-M881","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M885-M886","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M890-M891","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M895-M896","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M904-M905","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M909-M910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M914-M915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M919-M920","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M924-M925","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M929-M930","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M934-M935","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M939-M940","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M944-M945","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M949-M950","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M954-M955","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M959-M960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M964-M965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M969-M970","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M974-M975","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[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,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":0},0,56.980000000000004,0,0,0,0,{"$f":"M993+M998+M1003+M1008+M1013+M1018+M1023+M1028+M1033+M1038+M1043+M1048+M1053+M1058+M1063+M1072+M1077+M1082+M1087+M1092+M1097+M1102+M1107+M1112+M1117+M1122+M1127+M1132+M1142+M1151+M1156+M1161+M1166+M1171+M1176+M1186+M1191+M1181+M1201+M1196+M1206+M1211+M1216+M1221+M1230+M1235+M1240+M1245+M1250+M1255+M1260+M1265+M1270+M1275+M1280+M1285+M1290+M1295+M1300+M1309+M1314+M1319+M1324+M1329+M1334+M1339+M1344+M1349+M1354+M1359+M1364+M1369+M1374+M1379+M1388+M1393+M1398+M1403+M1408+M1413+M1418+M1423+M1428+M1433+M1438+M1443+M1448+M1453+M1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M994+M999+M1004+M1009+M1014+M1019+M1024+M1029+M1034+M1039+M1044+M1049+M1054+M1059+M1064+M1073+M1078+M1083+M1088+M1093+M1098+M1103+M1108+M1113+M1118+M1123+M1128+M1133+M1143+M1152+M1157+M1162+M1167+M1172+M1177+M1187+M1192+M1182+M1202+M1197+M1207+M1212+M1217+M1222+M1231+M1236+M1241+M1246+M1251+M1256+M1261+M1266+M1271+M1276+M1281+M1286+M1291+M1296+M1301+M1310+M1315+M1320+M1325+M1330+M1335+M1340+M1345+M1350+M1355+M1360+M1365+M1370+M1375+M1380+M1389+M1394+M1399+M1404+M1409+M1414+M1419+M1424+M1429+M1434+M1439+M1444+M1449+M1454+M1459","v":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":0},0,56.980000000000004,0,0,0,0,{"$f":"M986-M987","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y986-Y987","v":0}]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},0,0,0,0,0,0,{"$f":"M993-M994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},0,0,0,0,0,0,{"$f":"M998-M999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},0,0,0,0,0,0,{"$f":"M1003-M1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},0,0,0,0,0,0,{"$f":"M1008-M1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},0,0,0,0,0,0,{"$f":"M1013-M1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},0,0,0,0,0,0,{"$f":"M1018-M1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},0,0,0,0,0,0,{"$f":"M1023-M1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":0},0,0,0,0,0,0,{"$f":"M1028-M1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},0,0,0,0,0,0,{"$f":"M1033-M1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},0,0,0,0,0,0,{"$f":"M1038-M1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},0,0,0,0,0,0,{"$f":"M1043-M1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},0,0,0,0,0,0,{"$f":"M1048-M1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":46.620000000000005},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":0},0,46.620000000000005,0,0,0,0,{"$f":"M1053-M1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},0,0,0,0,0,0,{"$f":"M1058-M1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},0,0,0,0,0,0,{"$f":"M1063-M1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1072-M1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1077-M1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1082-M1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1087-M1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1092-M1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1097-M1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1102-M1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1107-M1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1112-M1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1117-M1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1122-M1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1127-M1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1132-M1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1137-M1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1142-M1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KREX",-1,{"$f":"Allocation!K$124","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},0,0,0,0,0,0,{"$f":"M1151-M1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KPEX",-1,{"$f":"AG1151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":0},0,0,0,0,0,0,{"$f":"M1156-M1157","v":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":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KTEX",-1,{"$f":"AG1156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":0},0,0,0,0,0,0,{"$f":"M1161-M1162","v":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":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KSEX",-1,{"$f":"AG1161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},0,0,0,0,0,0,{"$f":"M1166-M1167","v":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":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KMEX",-1,{"$f":"AG1166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},0,0,0,0,0,0,{"$f":"M1171-M1172","v":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":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KIEX",-1,{"$f":"AG1171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},0,0,0,0,0,0,{"$f":"M1176-M1177","v":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":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KCEX",-1,{"$f":"AG1176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},0,0,0,0,0,0,{"$f":"M1181-M1182","v":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":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KEEX",-1,{"$f":"AG1181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},0,0,0,0,0,0,{"$f":"M1186-M1187","v":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":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KLEX",-1,{"$f":"AG1186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},0,0,0,0,0,0,{"$f":"M1191-M1192","v":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":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KBEX",-1,{"$f":"AG1191","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},0,0,0,0,0,0,{"$f":"M1196-M1197","v":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":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1196","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},0,0,0,0,0,0,{"$f":"M1201-M1202","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1201","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},0,0,0,0,0,0,{"$f":"M1206-M1207","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":10.36},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KDEX",-1,{"$f":"AG1206","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":0},0,10.36,0,0,0,0,{"$f":"M1211-M1212","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1211","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},0,0,0,0,0,0,{"$f":"M1216-M1217","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1216","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},0,0,0,0,0,0,{"$f":"M1221-M1222","v":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":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},0,0,0,0,0,0,{"$f":"M1230-M1231","v":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":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":0},0,0,0,0,0,0,{"$f":"M1235-M1236","v":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":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":0},0,0,0,0,0,0,{"$f":"M1240-M1241","v":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":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},0,0,0,0,0,0,{"$f":"M1245-M1246","v":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":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},0,0,0,0,0,0,{"$f":"M1250-M1251","v":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":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},0,0,0,0,0,0,{"$f":"M1255-M1256","v":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":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},0,0,0,0,0,0,{"$f":"M1260-M1261","v":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":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},0,0,0,0,0,0,{"$f":"M1265-M1266","v":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":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},0,0,0,0,0,0,{"$f":"M1270-M1271","v":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":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1196","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},0,0,0,0,0,0,{"$f":"M1275-M1276","v":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":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1201","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},0,0,0,0,0,0,{"$f":"M1280-M1281","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1206","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},0,0,0,0,0,0,{"$f":"M1285-M1286","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1211","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":0},0,0,0,0,0,0,{"$f":"M1290-M1291","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1216","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},0,0,0,0,0,0,{"$f":"M1295-M1296","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1221","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},0,0,0,0,0,0,{"$f":"M1300-M1301","v":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},{"$f":"K1309-K1310","v":0},0,{"$f":"M1309-M1310","v":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},{"$f":"K1314-K1315","v":0},0,{"$f":"M1314-M1315","v":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},{"$f":"K1319-K1320","v":0},0,{"$f":"M1319-M1320","v":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},{"$f":"K1324-K1325","v":0},0,{"$f":"M1324-M1325","v":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},{"$f":"K1329-K1330","v":0},0,{"$f":"M1329-M1330","v":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},{"$f":"K1334-K1335","v":0},0,{"$f":"M1334-M1335","v":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},{"$f":"K1339-K1340","v":0},0,{"$f":"M1339-M1340","v":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},{"$f":"K1344-K1345","v":0},0,{"$f":"M1344-M1345","v":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},{"$f":"K1349-K1350","v":0},0,{"$f":"M1349-M1350","v":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},{"$f":"K1354-K1355","v":0},0,{"$f":"M1354-M1355","v":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},{"$f":"K1359-K1360","v":0},0,{"$f":"M1359-M1360","v":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,{"$f":"M1364-M1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1369-M1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1374-M1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1379-M1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1388-M1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1393-M1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1398-M1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1403-M1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1408-M1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1413-M1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1418-M1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1423-M1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1428-M1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1433-M1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1438-M1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1443-M1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1448-M1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1453-M1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1458-M1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Scenic Rim"}]
[]
[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},38.108508496679917,10.36,0,0,0,0,{"$f":"M1478+M1483+M1488+M1493+M1498+M1503+M1508+M1513+M1518+M1523+M1528+M1533+M1538+M1543+M1548+M1557+M1562+M1567+M1572+M1577+M1582+M1587+M1592+M1597+M1602+M1607+M1612+M1617+M1627+M1636+M1641+M1646+M1651+M1656+M1661+M1671+M1676+M1666+M1686+M1681+M1691+M1696+M1701+M1706+M1715+M1720+M1725+M1730+M1735+M1740+M1745+M1750+M1755+M1760+M1765+M1770+M1775+M1780+M1785+M1794+M1799+M1804+M1809+M1814+M1819+M1824+M1829+M1834+M1839+M1844+M1849+M1854+M1859+M1864+M1873+M1878+M1883+M1888+M1893+M1898+M1903+M1908+M1913+M1918+M1923+M1928+M1933+M1938+M1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1479+M1484+M1489+M1494+M1499+M1504+M1509+M1514+M1519+M1524+M1529+M1534+M1539+M1544+M1549+M1558+M1563+M1568+M1573+M1578+M1583+M1588+M1593+M1598+M1603+M1608+M1613+M1618+M1628+M1637+M1642+M1647+M1652+M1657+M1662+M1672+M1677+M1667+M1687+M1682+M1692+M1697+M1702+M1707+M1716+M1721+M1726+M1731+M1736+M1741+M1746+M1751+M1756+M1761+M1766+M1771+M1776+M1781+M1786+M1795+M1800+M1805+M1810+M1815+M1820+M1825+M1830+M1835+M1840+M1845+M1850+M1855+M1860+M1865+M1874+M1879+M1884+M1889+M1894+M1899+M1904+M1909+M1914+M1919+M1924+M1929+M1934+M1939+M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},38.108508496679917,10.36,0,0,0,0,{"$f":"M1471-M1472","v":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":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":2.450253702257156},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},2.450253702257156,0,0,0,0,0,{"$f":"M1478-M1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},0,0,0,0,0,0,{"$f":"M1483-M1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},0,0,0,0,0,0,{"$f":"M1488-M1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},0,0,0,0,0,0,{"$f":"M1493-M1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":13.186305085149341},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},13.186305085149341,0,0,0,0,0,{"$f":"M1498-M1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},0,0,0,0,0,0,{"$f":"M1503-M1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},0,0,0,0,0,0,{"$f":"M1508-M1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},0,0,0,0,0,0,{"$f":"M1513-M1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},0,0,0,0,0,0,{"$f":"M1518-M1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},0,0,0,0,0,0,{"$f":"M1523-M1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},0,0,0,0,0,0,{"$f":"M1528-M1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},0,0,0,0,0,0,{"$f":"M1533-M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":10.36},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},0,10.36,0,0,0,0,{"$f":"M1538-M1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},0,0,0,0,0,0,{"$f":"M1543-M1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},0,0,0,0,0,0,{"$f":"M1548-M1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1557-M1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1562-M1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1567-M1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1572-M1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1577-M1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1582-M1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1587-M1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1592-M1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1597-M1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1602-M1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1607-M1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1612-M1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1617-M1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1622-M1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1627-M1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KREX",-1,{"$f":"Allocation!K$127","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},0,0,0,0,0,0,{"$f":"M1636-M1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":5.3019769071143781},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPEX",-1,{"$f":"AG1636","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},5.3019769071143781,0,0,0,0,0,{"$f":"M1641-M1642","v":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":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTEX",-1,{"$f":"AG1641","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},0,0,0,0,0,0,{"$f":"M1646-M1647","v":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":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSEX",-1,{"$f":"AG1646","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},0,0,0,0,0,0,{"$f":"M1651-M1652","v":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":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMEX",-1,{"$f":"AG1651","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},0,0,0,0,0,0,{"$f":"M1656-M1657","v":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":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KIEX",-1,{"$f":"AG1656","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},0,0,0,0,0,0,{"$f":"M1661-M1662","v":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":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCEX",-1,{"$f":"AG1661","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},0,0,0,0,0,0,{"$f":"M1666-M1667","v":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":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KEEX",-1,{"$f":"AG1666","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},0,0,0,0,0,0,{"$f":"M1671-M1672","v":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":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLEX",-1,{"$f":"AG1671","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},0,0,0,0,0,0,{"$f":"M1676-M1677","v":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":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBEX",-1,{"$f":"AG1676","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},0,0,0,0,0,0,{"$f":"M1681-M1682","v":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":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1681","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},0,0,0,0,0,0,{"$f":"M1686-M1687","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1686","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},0,0,0,0,0,0,{"$f":"M1691-M1692","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":17.169972802159045},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDEX",-1,{"$f":"AG1691","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},17.169972802159045,0,0,0,0,0,{"$f":"M1696-M1697","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1696","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},0,0,0,0,0,0,{"$f":"M1701-M1702","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1701","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},0,0,0,0,0,0,{"$f":"M1706-M1707","v":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":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KREX",-1,{"$f":"1-AG1636","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},0,0,0,0,0,0,{"$f":"M1715-M1716","v":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":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPEX",-1,{"$f":"1-AG1641","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},0,0,0,0,0,0,{"$f":"M1720-M1721","v":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":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTEX",-1,{"$f":"1-AG1646","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},0,0,0,0,0,0,{"$f":"M1725-M1726","v":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":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSEX",-1,{"$f":"1-AG1651","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},0,0,0,0,0,0,{"$f":"M1730-M1731","v":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":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMEX",-1,{"$f":"1-AG1656","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},0,0,0,0,0,0,{"$f":"M1735-M1736","v":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":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KIEX",-1,{"$f":"1-AG1661","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},0,0,0,0,0,0,{"$f":"M1740-M1741","v":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":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCEX",-1,{"$f":"1-AG1666","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},0,0,0,0,0,0,{"$f":"M1745-M1746","v":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":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KEEX",-1,{"$f":"1-AG1671","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},0,0,0,0,0,0,{"$f":"M1750-M1751","v":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":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLEX",-1,{"$f":"1-AG1676","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},0,0,0,0,0,0,{"$f":"M1755-M1756","v":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":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBEX",-1,{"$f":"1-AG1681","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},0,0,0,0,0,0,{"$f":"M1760-M1761","v":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":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1686","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},0,0,0,0,0,0,{"$f":"M1765-M1766","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1691","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},0,0,0,0,0,0,{"$f":"M1770-M1771","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDEX",-1,{"$f":"1-AG1696","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},0,0,0,0,0,0,{"$f":"M1775-M1776","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1701","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},0,0,0,0,0,0,{"$f":"M1780-M1781","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1706","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},0,0,0,0,0,0,{"$f":"M1785-M1786","v":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},{"$f":"K1794-K1795","v":0},0,{"$f":"M1794-M1795","v":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},{"$f":"K1799-K1800","v":0},0,{"$f":"M1799-M1800","v":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},{"$f":"K1804-K1805","v":0},0,{"$f":"M1804-M1805","v":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},{"$f":"K1809-K1810","v":0},0,{"$f":"M1809-M1810","v":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},{"$f":"K1814-K1815","v":0},0,{"$f":"M1814-M1815","v":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},{"$f":"K1819-K1820","v":0},0,{"$f":"M1819-M1820","v":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},{"$f":"K1824-K1825","v":0},0,{"$f":"M1824-M1825","v":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},{"$f":"K1829-K1830","v":0},0,{"$f":"M1829-M1830","v":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},{"$f":"K1834-K1835","v":0},0,{"$f":"M1834-M1835","v":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},{"$f":"K1839-K1840","v":0},0,{"$f":"M1839-M1840","v":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},{"$f":"K1844-K1845","v":0},0,{"$f":"M1844-M1845","v":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,{"$f":"M1849-M1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1854-M1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1859-M1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1864-M1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1873-M1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1878-M1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1883-M1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1888-M1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1893-M1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1898-M1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1903-M1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1908-M1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1913-M1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1918-M1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M1923-M1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1928-M1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1933-M1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1938-M1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1943-M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - Somerset"}]
[]
[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},14.964076539108895,877.49200000000008,0,0,0,0,{"$f":"M1963+M1968+M1973+M1978+M1983+M1988+M1993+M1998+M2003+M2008+M2013+M2018+M2023+M2028+M2033+M2042+M2047+M2052+M2057+M2062+M2067+M2072+M2077+M2082+M2087+M2092+M2097+M2102+M2112+M2121+M2126+M2131+M2136+M2141+M2146+M2156+M2161+M2151+M2171+M2166+M2176+M2181+M2186+M2191+M2200+M2205+M2210+M2215+M2220+M2225+M2230+M2235+M2240+M2245+M2250+M2255+M2260+M2265+M2270+M2279+M2284+M2289+M2294+M2299+M2304+M2309+M2314+M2319+M2324+M2329+M2334+M2339+M2344+M2349+M2358+M2363+M2368+M2373+M2378+M2383+M2388+M2393+M2398+M2403+M2408+M2413+M2418+M2423+M2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1964+M1969+M1974+M1979+M1984+M1989+M1994+M1999+M2004+M2009+M2014+M2019+M2024+M2029+M2034+M2043+M2048+M2053+M2058+M2063+M2068+M2073+M2078+M2083+M2088+M2093+M2098+M2103+M2113+M2122+M2127+M2132+M2137+M2142+M2147+M2157+M2162+M2152+M2172+M2167+M2177+M2182+M2187+M2192+M2201+M2206+M2211+M2216+M2221+M2226+M2231+M2236+M2241+M2246+M2251+M2256+M2261+M2266+M2271+M2280+M2285+M2290+M2295+M2300+M2305+M2310+M2315+M2320+M2325+M2330+M2335+M2340+M2345+M2350+M2359+M2364+M2369+M2374+M2379+M2384+M2389+M2394+M2399+M2404+M2409+M2414+M2419+M2424+M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":14.964076539108895},{"$f":"H1956-H1957","v":877.49200000000008},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,{"$f":"M1956-M1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},0,0,0,0,0,0,{"$f":"M1963-M1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":131.572},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},0,131.572,0,0,0,0,{"$f":"M1968-M1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},0,0,0,0,0,0,{"$f":"M1973-M1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},0,0,0,0,0,0,{"$f":"M1978-M1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},0,0,0,0,0,0,{"$f":"M1983-M1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},0,0,0,0,0,0,{"$f":"M1988-M1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},0,0,0,0,0,0,{"$f":"M1993-M1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},0,0,0,0,0,0,{"$f":"M1998-M1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},0,0,0,0,0,0,{"$f":"M2003-M2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},0,0,0,0,0,0,{"$f":"M2008-M2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},0,0,0,0,0,0,{"$f":"M2013-M2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},0,0,0,0,0,0,{"$f":"M2018-M2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":14.964076539108895},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":145.04},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},14.964076539108895,145.04,0,0,0,0,{"$f":"M2023-M2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},0,0,0,0,0,0,{"$f":"M2028-M2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},0,0,0,0,0,0,{"$f":"M2033-M2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2042-M2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2047-M2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2052-M2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2057-M2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2062-M2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2067-M2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2072-M2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2077-M2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2082-M2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2087-M2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2092-M2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2097-M2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2102-M2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2107-M2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2112-M2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KREX",-1,{"$f":"Allocation!K$130","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},0,0,0,0,0,0,{"$f":"M2121-M2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":93.240000000000009},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPEX",-1,{"$f":"AG2121","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},0,93.240000000000009,0,0,0,0,{"$f":"M2126-M2127","v":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":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":497.28000000000009},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTEX",-1,{"$f":"AG2126","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},0,497.28000000000009,0,0,0,0,{"$f":"M2131-M2132","v":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":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSEX",-1,{"$f":"AG2131","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},0,0,0,0,0,0,{"$f":"M2136-M2137","v":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":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMEX",-1,{"$f":"AG2136","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},0,0,0,0,0,0,{"$f":"M2141-M2142","v":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":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KIEX",-1,{"$f":"AG2141","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},0,0,0,0,0,0,{"$f":"M2146-M2147","v":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":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCEX",-1,{"$f":"AG2146","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},0,0,0,0,0,0,{"$f":"M2151-M2152","v":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":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KEEX",-1,{"$f":"AG2151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},0,0,0,0,0,0,{"$f":"M2156-M2157","v":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":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLEX",-1,{"$f":"AG2156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},0,0,0,0,0,0,{"$f":"M2161-M2162","v":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":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBEX",-1,{"$f":"AG2161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},0,0,0,0,0,0,{"$f":"M2166-M2167","v":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":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},0,0,0,0,0,0,{"$f":"M2171-M2172","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},0,0,0,0,0,0,{"$f":"M2176-M2177","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":10.36},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDEX",-1,{"$f":"AG2176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},0,10.36,0,0,0,0,{"$f":"M2181-M2182","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},0,0,0,0,0,0,{"$f":"M2186-M2187","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},0,0,0,0,0,0,{"$f":"M2191-M2192","v":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":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KREX",-1,{"$f":"1-AG2121","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},0,0,0,0,0,0,{"$f":"M2200-M2201","v":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":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPEX",-1,{"$f":"1-AG2126","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},0,0,0,0,0,0,{"$f":"M2205-M2206","v":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":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTEX",-1,{"$f":"1-AG2131","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},0,0,0,0,0,0,{"$f":"M2210-M2211","v":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":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSEX",-1,{"$f":"1-AG2136","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},0,0,0,0,0,0,{"$f":"M2215-M2216","v":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":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMEX",-1,{"$f":"1-AG2141","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},0,0,0,0,0,0,{"$f":"M2220-M2221","v":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":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KIEX",-1,{"$f":"1-AG2146","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},0,0,0,0,0,0,{"$f":"M2225-M2226","v":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":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCEX",-1,{"$f":"1-AG2151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},0,0,0,0,0,0,{"$f":"M2230-M2231","v":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":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KEEX",-1,{"$f":"1-AG2156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},0,0,0,0,0,0,{"$f":"M2235-M2236","v":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":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLEX",-1,{"$f":"1-AG2161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},0,0,0,0,0,0,{"$f":"M2240-M2241","v":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":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBEX",-1,{"$f":"1-AG2166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},0,0,0,0,0,0,{"$f":"M2245-M2246","v":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":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},0,0,0,0,0,0,{"$f":"M2250-M2251","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},0,0,0,0,0,0,{"$f":"M2255-M2256","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDEX",-1,{"$f":"1-AG2181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},0,0,0,0,0,0,{"$f":"M2260-M2261","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},0,0,0,0,0,0,{"$f":"M2265-M2266","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},0,0,0,0,0,0,{"$f":"M2270-M2271","v":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},{"$f":"K2279-K2280","v":0},0,{"$f":"M2279-M2280","v":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},{"$f":"K2284-K2285","v":0},0,{"$f":"M2284-M2285","v":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},{"$f":"K2289-K2290","v":0},0,{"$f":"M2289-M2290","v":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},{"$f":"K2294-K2295","v":0},0,{"$f":"M2294-M2295","v":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},{"$f":"K2299-K2300","v":0},0,{"$f":"M2299-M2300","v":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},{"$f":"K2304-K2305","v":0},0,{"$f":"M2304-M2305","v":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},{"$f":"K2309-K2310","v":0},0,{"$f":"M2309-M2310","v":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},{"$f":"K2314-K2315","v":0},0,{"$f":"M2314-M2315","v":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},{"$f":"K2319-K2320","v":0},0,{"$f":"M2319-M2320","v":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},{"$f":"K2324-K2325","v":0},0,{"$f":"M2324-M2325","v":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},{"$f":"K2329-K2330","v":0},0,{"$f":"M2329-M2330","v":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,{"$f":"M2334-M2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2339-M2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2344-M2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2349-M2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2358-M2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2363-M2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2368-M2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2373-M2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2378-M2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2383-M2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2388-M2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2393-M2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2398-M2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2403-M2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M2408-M2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2413-M2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2418-M2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2423-M2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2428-M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.5.3","index":15,"n_rows":2430,"n_cols":33,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[1948,1,1949,3],[0,26,2,28],[9,1,10,3],[494,1,495,3],[978,1,979,3],[1463,1,1464,3],[5,28,7,30]]}
[null,null,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$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter both the gross value and accumulated depreciation as positive numbers."]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[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,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2014:"},null,"Dist","Prod","Item1","Sign","Allocation"]
[null,null,null,null,null,{"$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$12)","v":"Geographic Area 1 - Brisbane"},null,null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,null,null,null,null,{"$f":"F19+F504+F988+F1473+F1958","v":12786.999999999998},16937.363500136988,23435.36251709986,0,0,0,0]
[null,"TOTAL FOR GEOGRAPHIC AREA",null,null,null,{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF15/1000","v":12786.999999999998},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF15/1000","v":16937.363500136988},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF15/1000","v":23435.362517099868},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","K?TX",-1]
[]
[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":12786.999999999998},16937.363500136988,10476.516187870497,0,0,0,{"$f":"L24+L29+L34+L39+L44+L49+L54+L59+L64+L69+L74+L79+L84+L89+L94+L103+L108+L113+L118+L123+L128+L133+L138+L143+L148+L153+L158+L163+L173+L182+L187+L192+L197+L202+L207+L217+L222+L212+L232+L227+L237+L242+L247+L252+L261+L266+L271+L276+L281+L286+L291+L296+L301+L306+L311+L316+L321+L326+L331+L340+L345+L350+L355+L360+L365+L370+L375+L380+L385+L390+L395+L400+L405+L410+L419+L424+L429+L434+L439+L444+L449+L454+L459+L464+L469+L474+L479+L484+L489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'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",{"$f":"F17-F18","v":12786.999999999998},16937.363500136988,10476.516187870497,0,0,0,{"$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",{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":0},0,0,0,0,0,0,{"$f":"M24-M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":0},0,0,0,0,0,0,{"$f":"M29-M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},0,0,0,0,0,0,{"$f":"M34-M35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":192},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":21.104580000000002},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":192},21.104580000000002,0,0,0,0,0,{"$f":"M39-M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},0,0,0,0,0,0,{"$f":"M44-M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},0,0,0,0,0,0,{"$f":"M49-M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},0,0,0,0,0,0,{"$f":"M54-M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":154.13296576154357},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":84.168172429511841},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":99.449160642959953},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":154.13296576154357},84.168172429511841,99.449160642959953,0,0,0,0,{"$f":"M59-M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},0,0,0,0,0,0,{"$f":"M64-M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":3.4459988441974296},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":0},3.4459988441974296,0,0,0,0,0,{"$f":"M69-M70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},0,0,0,0,0,0,{"$f":"M74-M75","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},0,0,0,0,0,0,{"$f":"M79-M80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":5922},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":3347.8432900000003},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":370.49703602371176},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":5922},3347.8432900000003,370.49703602371176,0,0,0,0,{"$f":"M84-M85","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},0,0,0,0,0,0,{"$f":"M89-M90","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},0,0,0,0,0,0,{"$f":"M94-M95","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},0,0,0,0,0,0,{"$f":"M103-M104","v":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},0,0,0,0,0,0,{"$f":"M108-M109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},0,0,0,0,0,0,{"$f":"M113-M114","v":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},0,0,0,0,0,0,{"$f":"M118-M119","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},0,0,0,0,0,0,{"$f":"M123-M124","v":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},0,0,0,0,0,0,{"$f":"M128-M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},0,0,0,0,0,0,{"$f":"M133-M134","v":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},0,0,0,0,0,0,{"$f":"M138-M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},0,0,0,0,0,0,{"$f":"M143-M144","v":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},0,0,0,0,0,0,{"$f":"M148-M149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},0,0,0,0,0,0,{"$f":"M153-M154","v":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",{"$f":"F158-F159","v":0},0,0,0,0,0,0,{"$f":"M158-M159","v":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",{"$f":"F163-F164","v":0},0,0,0,0,0,0,{"$f":"M163-M164","v":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",{"$f":"F168-F169","v":0},0,0,0,0,0,0,{"$f":"M168-M169","v":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",{"$f":"F173-F174","v":0},0,0,0,0,0,0,{"$f":"M173-M174","v":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":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KRTX",-1,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},0,0,0,0,0,0,{"$f":"M182-M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":858.572},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":3447.6717992199997},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":1013.7672898616812},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPTX",-1,{"$f":"AG182","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":858.572},3447.6717992199997,1013.7672898616812,0,0,0,0,{"$f":"M187-M188","v":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":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":321.52999999999997},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":5666.8619699999999},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":7431.5416476668188},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTTX",-1,{"$f":"AG187","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":321.52999999999997},5666.8619699999999,7431.5416476668188,0,0,0,0,{"$f":"M192-M193","v":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":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":219.857},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":160.30940067999998},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":13.208694330445358},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSTX",-1,{"$f":"AG192","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":219.857},160.30940067999998,13.208694330445358,0,0,0,0,{"$f":"M197-M198","v":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":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMTX",-1,{"$f":"AG197","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},0,0,0,0,0,0,{"$f":"M202-M203","v":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":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KITX",-1,{"$f":"AG202","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},0,0,0,0,0,0,{"$f":"M207-M208","v":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":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCTX",-1,{"$f":"AG207","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},0,0,0,0,0,0,{"$f":"M212-M213","v":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":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":120.67545275321866},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":65.897858158754218},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":77.861815136181946},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KETX",-1,{"$f":"AG212","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":120.67545275321866},65.897858158754218,77.861815136181946,0,0,0,0,{"$f":"M217-M218","v":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":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLTX",-1,{"$f":"AG217","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":0},0,0,0,0,0,0,{"$f":"M222-M223","v":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":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":22.555443593433534},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBTX",-1,{"$f":"AG222","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":0},22.555443593433534,0,0,0,0,0,{"$f":"M227-M228","v":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":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG227","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},0,0,0,0,0,0,{"$f":"M232-M233","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG232","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},0,0,0,0,0,0,{"$f":"M237-M238","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":4144.2610000000004},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":2351.5199960999998},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":159.32987536099711},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDTX",-1,{"$f":"AG237","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":4144.2610000000004},2351.5199960999998,159.32987536099711,0,0,0,0,{"$f":"M242-M243","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG242","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},0,0,0,0,0,0,{"$f":"M247-M248","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG247","v":0.86899999999999999}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},0,0,0,0,0,0,{"$f":"M252-M253","v":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":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KRTX",-1,{"$f":"1-AG182","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},0,0,0,0,0,0,{"$f":"M261-M262","v":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":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":129.428},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":519.72958077999999},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":152.8233774129807},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPTX",-1,{"$f":"1-AG187","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":129.428},519.72958077999999,152.8233774129807,0,0,0,0,{"$f":"M266-M267","v":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":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":48.47},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":854.26803000000007},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":1120.2899376804987},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTTX",-1,{"$f":"1-AG192","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":48.47},854.26803000000007,1120.2899376804987,0,0,0,0,{"$f":"M271-M272","v":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":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":33.143000000000001},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":24.166319319999999},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":1.991184070527436},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSTX",-1,{"$f":"1-AG197","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":33.143000000000001},24.166319319999999,1.991184070527436,0,0,0,0,{"$f":"M276-M277","v":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":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMTX",-1,{"$f":"1-AG202","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},0,0,0,0,0,0,{"$f":"M281-M282","v":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":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KITX",-1,{"$f":"1-AG207","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},0,0,0,0,0,0,{"$f":"M286-M287","v":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":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCTX",-1,{"$f":"1-AG212","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},0,0,0,0,0,0,{"$f":"M291-M292","v":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":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":18.191581485237798},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":9.9339694117339512},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":11.737511832957233},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KETX",-1,{"$f":"1-AG217","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":18.191581485237798},9.9339694117339512,11.737511832957233,0,0,0,0,{"$f":"M296-M297","v":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":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLTX",-1,{"$f":"1-AG222","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":0},0,0,0,0,0,0,{"$f":"M301-M302","v":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":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":3.4001876993553428},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBTX",-1,{"$f":"1-AG227","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":0},3.4001876993553428,0,0,0,0,0,{"$f":"M306-M307","v":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":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG232","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},0,0,0,0,0,0,{"$f":"M311-M312","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG237","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},0,0,0,0,0,0,{"$f":"M316-M317","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":624.73900000000003},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":354.48690390000002},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":24.018657850737192},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDTX",-1,{"$f":"1-AG242","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":624.73900000000003},354.48690390000002,24.018657850737192,0,0,0,0,{"$f":"M321-M322","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG247","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},0,0,0,0,0,0,{"$f":"M326-M327","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG252","v":0.13100000000000001}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},0,0,0,0,0,0,{"$f":"M331-M332","v":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},{"$f":"K340-K341","v":0},0,{"$f":"M340-M341","v":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},{"$f":"K345-K346","v":0},0,{"$f":"M345-M346","v":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},{"$f":"K350-K351","v":0},0,{"$f":"M350-M351","v":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},{"$f":"K355-K356","v":0},0,{"$f":"M355-M356","v":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},{"$f":"K360-K361","v":0},0,{"$f":"M360-M361","v":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},{"$f":"K365-K366","v":0},0,{"$f":"M365-M366","v":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},{"$f":"K370-K371","v":0},0,{"$f":"M370-M371","v":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},{"$f":"K375-K376","v":0},0,{"$f":"M375-M376","v":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},{"$f":"K380-K381","v":0},0,{"$f":"M380-M381","v":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},{"$f":"K385-K386","v":0},0,{"$f":"M385-M386","v":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},{"$f":"K390-K391","v":0},0,{"$f":"M390-M391","v":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,{"$f":"M395-M396","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M400-M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M405-M406","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M410-M411","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M419-M420","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M424-M425","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M429-M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M434-M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M439-M440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M444-M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M449-M450","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M454-M455","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M459-M460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M464-M465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'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,{"$f":"M469-M470","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M474-M475","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M479-M480","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M484-M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M489-M490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[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,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":0},0,12092.453260373917,0,0,0,0,{"$f":"M509+M514+M519+M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M588+M593+M598+M603+M608+M613+M618+M623+M628+M633+M638+M643+M648+M658+M667+M672+M677+M682+M687+M692+M702+M707+M697+M717+M712+M722+M727+M732+M737+M746+M751+M756+M761+M766+M771+M776+M781+M786+M791+M796+M801+M806+M811+M816+M825+M830+M835+M840+M845+M850+M855+M860+M865+M870+M875+M880+M885+M890+M895+M904+M909+M914+M919+M924+M929+M934+M939+M944+M949+M954+M959+M964+M969+M974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M510+M515+M520+M525+M530+M535+M540+M545+M550+M555+M560+M565+M570+M575+M580+M589+M594+M599+M604+M609+M614+M619+M624+M629+M634+M639+M644+M649+M659+M668+M673+M678+M683+M688+M693+M703+M708+M698+M718+M713+M723+M728+M733+M738+M747+M752+M757+M762+M767+M772+M777+M782+M787+M792+M797+M802+M807+M812+M817+M826+M831+M836+M841+M846+M851+M856+M861+M866+M871+M876+M881+M886+M891+M896+M905+M910+M915+M920+M925+M930+M935+M940+M945+M950+M955+M960+M965+M970+M975","v":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":0},0,12092.453260373917,0,0,0,0,{"$f":"M502-M503","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},0,0,0,0,0,0,{"$f":"M509-M510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":0},0,0,0,0,0,0,{"$f":"M514-M515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},0,0,0,0,0,0,{"$f":"M519-M520","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},0,0,0,0,0,0,{"$f":"M524-M525","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":0},0,0,0,0,0,0,{"$f":"M529-M530","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},0,0,0,0,0,0,{"$f":"M534-M535","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},0,0,0,0,0,0,{"$f":"M539-M540","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0},0,0,0,0,0,0,{"$f":"M544-M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},0,0,0,0,0,0,{"$f":"M549-M550","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},0,0,0,0,0,0,{"$f":"M554-M555","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},0,0,0,0,0,0,{"$f":"M559-M560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},0,0,0,0,0,0,{"$f":"M564-M565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":132.99893600851192},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":0},0,132.99893600851192,0,0,0,0,{"$f":"M569-M570","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},0,0,0,0,0,0,{"$f":"M574-M575","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},0,0,0,0,0,0,{"$f":"M579-M580","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},0,0,0,0,0,0,{"$f":"M588-M589","v":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},0,0,0,0,0,0,{"$f":"M593-M594","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},0,0,0,0,0,0,{"$f":"M598-M599","v":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},0,0,0,0,0,0,{"$f":"M603-M604","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},0,0,0,0,0,0,{"$f":"M608-M609","v":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},0,0,0,0,0,0,{"$f":"M613-M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},0,0,0,0,0,0,{"$f":"M618-M619","v":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},0,0,0,0,0,0,{"$f":"M623-M624","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},0,0,0,0,0,0,{"$f":"M628-M629","v":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},0,0,0,0,0,0,{"$f":"M633-M634","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},0,0,0,0,0,0,{"$f":"M638-M639","v":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",{"$f":"F643-F644","v":0},0,0,0,0,0,0,{"$f":"M643-M644","v":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",{"$f":"F648-F649","v":0},0,0,0,0,0,0,{"$f":"M648-M649","v":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",{"$f":"F653-F654","v":0},0,0,0,0,0,0,{"$f":"M653-M654","v":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",{"$f":"F658-F659","v":0},0,0,0,0,0,0,{"$f":"M658-M659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs",null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KRTX",-1,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},0,0,0,0,0,0,{"$f":"M667-M668","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":1966.612517099863},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPTX",-1,{"$f":"AG667","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":0},0,1966.612517099863,0,0,0,0,{"$f":"M672-M673","v":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":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":8737.0991032071743},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTTX",-1,{"$f":"AG672","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},0,8737.0991032071743,0,0,0,0,{"$f":"M677-M678","v":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":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSTX",-1,{"$f":"AG677","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},0,0,0,0,0,0,{"$f":"M682-M683","v":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":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMTX",-1,{"$f":"AG682","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},0,0,0,0,0,0,{"$f":"M687-M688","v":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":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KITX",-1,{"$f":"AG687","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},0,0,0,0,0,0,{"$f":"M692-M693","v":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":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCTX",-1,{"$f":"AG692","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},0,0,0,0,0,0,{"$f":"M697-M698","v":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":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KETX",-1,{"$f":"AG697","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0},0,0,0,0,0,0,{"$f":"M702-M703","v":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":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLTX",-1,{"$f":"AG702","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":0},0,0,0,0,0,0,{"$f":"M707-M708","v":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":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBTX",-1,{"$f":"AG707","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},0,0,0,0,0,0,{"$f":"M712-M713","v":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":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG712","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},0,0,0,0,0,0,{"$f":"M717-M718","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG717","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},0,0,0,0,0,0,{"$f":"M722-M723","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDTX",-1,{"$f":"AG722","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":0},0,0,0,0,0,0,{"$f":"M727-M728","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG727","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},0,0,0,0,0,0,{"$f":"M732-M733","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG732","v":0.89500000000000002}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},0,0,0,0,0,0,{"$f":"M737-M738","v":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":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KRTX",-1,{"$f":"1-AG667","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},0,0,0,0,0,0,{"$f":"M746-M747","v":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":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":230.719904240766},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPTX",-1,{"$f":"1-AG672","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":0},0,230.719904240766,0,0,0,0,{"$f":"M751-M752","v":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":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":1025.0227998176013},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTTX",-1,{"$f":"1-AG677","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},0,1025.0227998176013,0,0,0,0,{"$f":"M756-M757","v":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":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSTX",-1,{"$f":"1-AG682","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},0,0,0,0,0,0,{"$f":"M761-M762","v":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":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMTX",-1,{"$f":"1-AG687","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},0,0,0,0,0,0,{"$f":"M766-M767","v":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":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KITX",-1,{"$f":"1-AG692","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},0,0,0,0,0,0,{"$f":"M771-M772","v":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":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCTX",-1,{"$f":"1-AG697","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},0,0,0,0,0,0,{"$f":"M776-M777","v":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":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KETX",-1,{"$f":"1-AG702","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":0},0,0,0,0,0,0,{"$f":"M781-M782","v":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":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLTX",-1,{"$f":"1-AG707","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":0},0,0,0,0,0,0,{"$f":"M786-M787","v":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":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBTX",-1,{"$f":"1-AG712","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},0,0,0,0,0,0,{"$f":"M791-M792","v":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":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG717","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},0,0,0,0,0,0,{"$f":"M796-M797","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG722","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},0,0,0,0,0,0,{"$f":"M801-M802","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDTX",-1,{"$f":"1-AG727","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":0},0,0,0,0,0,0,{"$f":"M806-M807","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG732","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},0,0,0,0,0,0,{"$f":"M811-M812","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG737","v":0.10499999999999998}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},0,0,0,0,0,0,{"$f":"M816-M817","v":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},0,0,0,0,0,0,{"$f":"M825-M826","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},0,0,0,0,0,0,{"$f":"M830-M831","v":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},0,0,0,0,0,0,{"$f":"M835-M836","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},0,0,0,0,0,0,{"$f":"M840-M841","v":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},0,0,0,0,0,0,{"$f":"M845-M846","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},0,0,0,0,0,0,{"$f":"M850-M851","v":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},0,0,0,0,0,0,{"$f":"M855-M856","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},0,0,0,0,0,0,{"$f":"M860-M861","v":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},0,0,0,0,0,0,{"$f":"M865-M866","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},0,0,0,0,0,0,{"$f":"M870-M871","v":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},0,0,0,0,0,0,{"$f":"M875-M876","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"F880-F881","v":0},0,0,0,0,0,0,{"$f":"M880-M881","v":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",{"$f":"F885-F886","v":0},0,0,0,0,0,0,{"$f":"M885-M886","v":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",{"$f":"F890-F891","v":0},0,0,0,0,0,0,{"$f":"M890-M891","v":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",{"$f":"F895-F896","v":0},0,0,0,0,0,0,{"$f":"M895-M896","v":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},{"$f":"K904-K905","v":0},0,{"$f":"M904-M905","v":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},{"$f":"K909-K910","v":0},0,{"$f":"M909-M910","v":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},{"$f":"K914-K915","v":0},0,{"$f":"M914-M915","v":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},{"$f":"K919-K920","v":0},0,{"$f":"M919-M920","v":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},{"$f":"K924-K925","v":0},0,{"$f":"M924-M925","v":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},{"$f":"K929-K930","v":0},0,{"$f":"M929-M930","v":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},{"$f":"K934-K935","v":0},0,{"$f":"M934-M935","v":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},{"$f":"K939-K940","v":0},0,{"$f":"M939-M940","v":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},{"$f":"K944-K945","v":0},0,{"$f":"M944-M945","v":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},{"$f":"K949-K950","v":0},0,{"$f":"M949-M950","v":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},{"$f":"K954-K955","v":0},0,{"$f":"M954-M955","v":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,{"$f":"M959-M960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M964-M965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M969-M970","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M974-M975","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[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,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":0},0,52.249582003343974,0,0,0,0,{"$f":"M993+M998+M1003+M1008+M1013+M1018+M1023+M1028+M1033+M1038+M1043+M1048+M1053+M1058+M1063+M1072+M1077+M1082+M1087+M1092+M1097+M1102+M1107+M1112+M1117+M1122+M1127+M1132+M1142+M1151+M1156+M1161+M1166+M1171+M1176+M1186+M1191+M1181+M1201+M1196+M1206+M1211+M1216+M1221+M1230+M1235+M1240+M1245+M1250+M1255+M1260+M1265+M1270+M1275+M1280+M1285+M1290+M1295+M1300+M1309+M1314+M1319+M1324+M1329+M1334+M1339+M1344+M1349+M1354+M1359+M1364+M1369+M1374+M1379+M1388+M1393+M1398+M1403+M1408+M1413+M1418+M1423+M1428+M1433+M1438+M1443+M1448+M1453+M1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":0},{"$f":"G986-G987","v":0},52.249582003343974,0,0,0,0,{"$f":"M986-M987","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},0,0,0,0,0,0,{"$f":"M993-M994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},0,0,0,0,0,0,{"$f":"M998-M999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},0,0,0,0,0,0,{"$f":"M1003-M1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},0,0,0,0,0,0,{"$f":"M1008-M1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},0,0,0,0,0,0,{"$f":"M1013-M1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},0,0,0,0,0,0,{"$f":"M1018-M1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},0,0,0,0,0,0,{"$f":"M1023-M1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":0},0,0,0,0,0,0,{"$f":"M1028-M1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},0,0,0,0,0,0,{"$f":"M1033-M1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},0,0,0,0,0,0,{"$f":"M1038-M1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},0,0,0,0,0,0,{"$f":"M1043-M1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},0,0,0,0,0,0,{"$f":"M1048-M1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":42.749658002735977},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":0},0,42.749658002735977,0,0,0,0,{"$f":"M1053-M1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},0,0,0,0,0,0,{"$f":"M1058-M1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},0,0,0,0,0,0,{"$f":"M1063-M1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},0,0,0,0,0,0,{"$f":"M1072-M1073","v":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},0,0,0,0,0,0,{"$f":"M1077-M1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},0,0,0,0,0,0,{"$f":"M1082-M1083","v":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},0,0,0,0,0,0,{"$f":"M1087-M1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},0,0,0,0,0,0,{"$f":"M1092-M1093","v":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},0,0,0,0,0,0,{"$f":"M1097-M1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},0,0,0,0,0,0,{"$f":"M1102-M1103","v":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},0,0,0,0,0,0,{"$f":"M1107-M1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},0,0,0,0,0,0,{"$f":"M1112-M1113","v":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},0,0,0,0,0,0,{"$f":"M1117-M1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},0,0,0,0,0,0,{"$f":"M1122-M1123","v":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",{"$f":"F1127-F1128","v":0},0,0,0,0,0,0,{"$f":"M1127-M1128","v":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",{"$f":"F1132-F1133","v":0},0,0,0,0,0,0,{"$f":"M1132-M1133","v":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",{"$f":"F1137-F1138","v":0},0,0,0,0,0,0,{"$f":"M1137-M1138","v":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",{"$f":"F1142-F1143","v":0},0,0,0,0,0,0,{"$f":"M1142-M1143","v":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":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KRTX",-1,{"$f":"Allocation!K$124","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},0,0,0,0,0,0,{"$f":"M1151-M1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KPTX",-1,{"$f":"AG1151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":0},0,0,0,0,0,0,{"$f":"M1156-M1157","v":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":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KTTX",-1,{"$f":"AG1156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":0},0,0,0,0,0,0,{"$f":"M1161-M1162","v":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":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KSTX",-1,{"$f":"AG1161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},0,0,0,0,0,0,{"$f":"M1166-M1167","v":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":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KMTX",-1,{"$f":"AG1166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},0,0,0,0,0,0,{"$f":"M1171-M1172","v":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":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KITX",-1,{"$f":"AG1171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},0,0,0,0,0,0,{"$f":"M1176-M1177","v":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":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KCTX",-1,{"$f":"AG1176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},0,0,0,0,0,0,{"$f":"M1181-M1182","v":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":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KETX",-1,{"$f":"AG1181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},0,0,0,0,0,0,{"$f":"M1186-M1187","v":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":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KLTX",-1,{"$f":"AG1186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},0,0,0,0,0,0,{"$f":"M1191-M1192","v":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":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KBTX",-1,{"$f":"AG1191","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},0,0,0,0,0,0,{"$f":"M1196-M1197","v":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":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1196","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},0,0,0,0,0,0,{"$f":"M1201-M1202","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1201","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},0,0,0,0,0,0,{"$f":"M1206-M1207","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":9.4999240006079955},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KDTX",-1,{"$f":"AG1206","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1211-M1212","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1211","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},0,0,0,0,0,0,{"$f":"M1216-M1217","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1216","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},0,0,0,0,0,0,{"$f":"M1221-M1222","v":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":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KRTX",-1,{"$f":"1-AG1151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},0,0,0,0,0,0,{"$f":"M1230-M1231","v":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":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KPTX",-1,{"$f":"1-AG1156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":0},0,0,0,0,0,0,{"$f":"M1235-M1236","v":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":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KTTX",-1,{"$f":"1-AG1161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":0},0,0,0,0,0,0,{"$f":"M1240-M1241","v":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":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KSTX",-1,{"$f":"1-AG1166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},0,0,0,0,0,0,{"$f":"M1245-M1246","v":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":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KMTX",-1,{"$f":"1-AG1171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},0,0,0,0,0,0,{"$f":"M1250-M1251","v":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":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KITX",-1,{"$f":"1-AG1176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},0,0,0,0,0,0,{"$f":"M1255-M1256","v":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":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KCTX",-1,{"$f":"1-AG1181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},0,0,0,0,0,0,{"$f":"M1260-M1261","v":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":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KETX",-1,{"$f":"1-AG1186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},0,0,0,0,0,0,{"$f":"M1265-M1266","v":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":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KLTX",-1,{"$f":"1-AG1191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},0,0,0,0,0,0,{"$f":"M1270-M1271","v":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":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KBTX",-1,{"$f":"1-AG1196","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},0,0,0,0,0,0,{"$f":"M1275-M1276","v":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":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1201","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},0,0,0,0,0,0,{"$f":"M1280-M1281","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1206","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},0,0,0,0,0,0,{"$f":"M1285-M1286","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KDTX",-1,{"$f":"1-AG1211","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":0},0,0,0,0,0,0,{"$f":"M1290-M1291","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1216","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},0,0,0,0,0,0,{"$f":"M1295-M1296","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1221","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},0,0,0,0,0,0,{"$f":"M1300-M1301","v":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},0,0,0,0,0,0,{"$f":"M1309-M1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},0,0,0,0,0,0,{"$f":"M1314-M1315","v":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},0,0,0,0,0,0,{"$f":"M1319-M1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},0,0,0,0,0,0,{"$f":"M1324-M1325","v":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},0,0,0,0,0,0,{"$f":"M1329-M1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},0,0,0,0,0,0,{"$f":"M1334-M1335","v":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},0,0,0,0,0,0,{"$f":"M1339-M1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},0,0,0,0,0,0,{"$f":"M1344-M1345","v":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},0,0,0,0,0,0,{"$f":"M1349-M1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},0,0,0,0,0,0,{"$f":"M1354-M1355","v":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},0,0,0,0,0,0,{"$f":"M1359-M1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"F1364-F1365","v":0},0,0,0,0,0,0,{"$f":"M1364-M1365","v":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",{"$f":"F1369-F1370","v":0},0,0,0,0,0,0,{"$f":"M1369-M1370","v":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",{"$f":"F1374-F1375","v":0},0,0,0,0,0,0,{"$f":"M1374-M1375","v":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",{"$f":"F1379-F1380","v":0},0,0,0,0,0,0,{"$f":"M1379-M1380","v":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},{"$f":"K1388-K1389","v":0},0,{"$f":"M1388-M1389","v":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},{"$f":"K1393-K1394","v":0},0,{"$f":"M1393-M1394","v":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},{"$f":"K1398-K1399","v":0},0,{"$f":"M1398-M1399","v":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},{"$f":"K1403-K1404","v":0},0,{"$f":"M1403-M1404","v":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},{"$f":"K1408-K1409","v":0},0,{"$f":"M1408-M1409","v":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},{"$f":"K1413-K1414","v":0},0,{"$f":"M1413-M1414","v":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},{"$f":"K1418-K1419","v":0},0,{"$f":"M1418-M1419","v":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},{"$f":"K1423-K1424","v":0},0,{"$f":"M1423-M1424","v":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},{"$f":"K1428-K1429","v":0},0,{"$f":"M1428-M1429","v":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},{"$f":"K1433-K1434","v":0},0,{"$f":"M1433-M1434","v":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},{"$f":"K1438-K1439","v":0},0,{"$f":"M1438-M1439","v":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,{"$f":"M1443-M1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1448-M1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1453-M1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1458-M1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Scenic Rim"}]
[]
[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},0,9.4999240006079955,0,0,0,0,{"$f":"M1478+M1483+M1488+M1493+M1498+M1503+M1508+M1513+M1518+M1523+M1528+M1533+M1538+M1543+M1548+M1557+M1562+M1567+M1572+M1577+M1582+M1587+M1592+M1597+M1602+M1607+M1612+M1617+M1627+M1636+M1641+M1646+M1651+M1656+M1661+M1671+M1676+M1666+M1686+M1681+M1691+M1696+M1701+M1706+M1715+M1720+M1725+M1730+M1735+M1740+M1745+M1750+M1755+M1760+M1765+M1770+M1775+M1780+M1785+M1794+M1799+M1804+M1809+M1814+M1819+M1824+M1829+M1834+M1839+M1844+M1849+M1854+M1859+M1864+M1873+M1878+M1883+M1888+M1893+M1898+M1903+M1908+M1913+M1918+M1923+M1928+M1933+M1938+M1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1479+M1484+M1489+M1494+M1499+M1504+M1509+M1514+M1519+M1524+M1529+M1534+M1539+M1544+M1549+M1558+M1563+M1568+M1573+M1578+M1583+M1588+M1593+M1598+M1603+M1608+M1613+M1618+M1628+M1637+M1642+M1647+M1652+M1657+M1662+M1672+M1677+M1667+M1687+M1682+M1692+M1697+M1702+M1707+M1716+M1721+M1726+M1731+M1736+M1741+M1746+M1751+M1756+M1761+M1766+M1771+M1776+M1781+M1786+M1795+M1800+M1805+M1810+M1815+M1820+M1825+M1830+M1835+M1840+M1845+M1850+M1855+M1860+M1865+M1874+M1879+M1884+M1889+M1894+M1899+M1904+M1909+M1914+M1919+M1924+M1929+M1934+M1939+M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1471-M1472","v":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":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},0,0,0,0,0,0,{"$f":"M1478-M1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},0,0,0,0,0,0,{"$f":"M1483-M1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},0,0,0,0,0,0,{"$f":"M1488-M1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},0,0,0,0,0,0,{"$f":"M1493-M1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},0,0,0,0,0,0,{"$f":"M1498-M1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},0,0,0,0,0,0,{"$f":"M1503-M1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},0,0,0,0,0,0,{"$f":"M1508-M1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},0,0,0,0,0,0,{"$f":"M1513-M1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},0,0,0,0,0,0,{"$f":"M1518-M1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},0,0,0,0,0,0,{"$f":"M1523-M1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},0,0,0,0,0,0,{"$f":"M1528-M1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},0,0,0,0,0,0,{"$f":"M1533-M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":9.4999240006079955},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1538-M1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},0,0,0,0,0,0,{"$f":"M1543-M1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},0,0,0,0,0,0,{"$f":"M1548-M1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},0,0,0,0,0,0,{"$f":"M1557-M1558","v":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},0,0,0,0,0,0,{"$f":"M1562-M1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},0,0,0,0,0,0,{"$f":"M1567-M1568","v":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},0,0,0,0,0,0,{"$f":"M1572-M1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},0,0,0,0,0,0,{"$f":"M1577-M1578","v":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},0,0,0,0,0,0,{"$f":"M1582-M1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},0,0,0,0,0,0,{"$f":"M1587-M1588","v":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},0,0,0,0,0,0,{"$f":"M1592-M1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},0,0,0,0,0,0,{"$f":"M1597-M1598","v":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},0,0,0,0,0,0,{"$f":"M1602-M1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},0,0,0,0,0,0,{"$f":"M1607-M1608","v":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",{"$f":"F1612-F1613","v":0},0,0,0,0,0,0,{"$f":"M1612-M1613","v":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",{"$f":"F1617-F1618","v":0},0,0,0,0,0,0,{"$f":"M1617-M1618","v":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",{"$f":"F1622-F1623","v":0},0,0,0,0,0,0,{"$f":"M1622-M1623","v":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",{"$f":"F1627-F1628","v":0},0,0,0,0,0,0,{"$f":"M1627-M1628","v":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":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KRTX",-1,{"$f":"Allocation!K$127","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},0,0,0,0,0,0,{"$f":"M1636-M1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPTX",-1,{"$f":"AG1636","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},0,0,0,0,0,0,{"$f":"M1641-M1642","v":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":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTTX",-1,{"$f":"AG1641","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},0,0,0,0,0,0,{"$f":"M1646-M1647","v":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":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSTX",-1,{"$f":"AG1646","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},0,0,0,0,0,0,{"$f":"M1651-M1652","v":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":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMTX",-1,{"$f":"AG1651","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},0,0,0,0,0,0,{"$f":"M1656-M1657","v":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":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KITX",-1,{"$f":"AG1656","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},0,0,0,0,0,0,{"$f":"M1661-M1662","v":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":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCTX",-1,{"$f":"AG1661","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},0,0,0,0,0,0,{"$f":"M1666-M1667","v":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":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KETX",-1,{"$f":"AG1666","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},0,0,0,0,0,0,{"$f":"M1671-M1672","v":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":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLTX",-1,{"$f":"AG1671","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},0,0,0,0,0,0,{"$f":"M1676-M1677","v":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":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBTX",-1,{"$f":"AG1676","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},0,0,0,0,0,0,{"$f":"M1681-M1682","v":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":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1681","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},0,0,0,0,0,0,{"$f":"M1686-M1687","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1686","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},0,0,0,0,0,0,{"$f":"M1691-M1692","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDTX",-1,{"$f":"AG1691","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},0,0,0,0,0,0,{"$f":"M1696-M1697","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1696","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},0,0,0,0,0,0,{"$f":"M1701-M1702","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1701","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},0,0,0,0,0,0,{"$f":"M1706-M1707","v":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":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KRTX",-1,{"$f":"1-AG1636","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},0,0,0,0,0,0,{"$f":"M1715-M1716","v":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":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPTX",-1,{"$f":"1-AG1641","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},0,0,0,0,0,0,{"$f":"M1720-M1721","v":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":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTTX",-1,{"$f":"1-AG1646","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},0,0,0,0,0,0,{"$f":"M1725-M1726","v":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":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSTX",-1,{"$f":"1-AG1651","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},0,0,0,0,0,0,{"$f":"M1730-M1731","v":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":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMTX",-1,{"$f":"1-AG1656","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},0,0,0,0,0,0,{"$f":"M1735-M1736","v":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":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KITX",-1,{"$f":"1-AG1661","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},0,0,0,0,0,0,{"$f":"M1740-M1741","v":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":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCTX",-1,{"$f":"1-AG1666","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},0,0,0,0,0,0,{"$f":"M1745-M1746","v":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":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KETX",-1,{"$f":"1-AG1671","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},0,0,0,0,0,0,{"$f":"M1750-M1751","v":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":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLTX",-1,{"$f":"1-AG1676","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},0,0,0,0,0,0,{"$f":"M1755-M1756","v":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":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBTX",-1,{"$f":"1-AG1681","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},0,0,0,0,0,0,{"$f":"M1760-M1761","v":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":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1686","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},0,0,0,0,0,0,{"$f":"M1765-M1766","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1691","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},0,0,0,0,0,0,{"$f":"M1770-M1771","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDTX",-1,{"$f":"1-AG1696","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},0,0,0,0,0,0,{"$f":"M1775-M1776","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1701","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},0,0,0,0,0,0,{"$f":"M1780-M1781","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1706","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},0,0,0,0,0,0,{"$f":"M1785-M1786","v":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},0,0,0,0,0,0,{"$f":"M1794-M1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},0,0,0,0,0,0,{"$f":"M1799-M1800","v":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},0,0,0,0,0,0,{"$f":"M1804-M1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},0,0,0,0,0,0,{"$f":"M1809-M1810","v":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},0,0,0,0,0,0,{"$f":"M1814-M1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},0,0,0,0,0,0,{"$f":"M1819-M1820","v":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},0,0,0,0,0,0,{"$f":"M1824-M1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},0,0,0,0,0,0,{"$f":"M1829-M1830","v":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},0,0,0,0,0,0,{"$f":"M1834-M1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},0,0,0,0,0,0,{"$f":"M1839-M1840","v":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},0,0,0,0,0,0,{"$f":"M1844-M1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"F1849-F1850","v":0},0,0,0,0,0,0,{"$f":"M1849-M1850","v":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",{"$f":"F1854-F1855","v":0},0,0,0,0,0,0,{"$f":"M1854-M1855","v":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",{"$f":"F1859-F1860","v":0},0,0,0,0,0,0,{"$f":"M1859-M1860","v":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",{"$f":"F1864-F1865","v":0},0,0,0,0,0,0,{"$f":"M1864-M1865","v":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},{"$f":"K1873-K1874","v":0},0,{"$f":"M1873-M1874","v":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},{"$f":"K1878-K1879","v":0},0,{"$f":"M1878-M1879","v":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},{"$f":"K1883-K1884","v":0},0,{"$f":"M1883-M1884","v":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},{"$f":"K1888-K1889","v":0},0,{"$f":"M1888-M1889","v":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},{"$f":"K1893-K1894","v":0},0,{"$f":"M1893-M1894","v":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},{"$f":"K1898-K1899","v":0},0,{"$f":"M1898-M1899","v":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},{"$f":"K1903-K1904","v":0},0,{"$f":"M1903-M1904","v":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},{"$f":"K1908-K1909","v":0},0,{"$f":"M1908-M1909","v":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},{"$f":"K1913-K1914","v":0},0,{"$f":"M1913-M1914","v":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},{"$f":"K1918-K1919","v":0},0,{"$f":"M1918-M1919","v":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},{"$f":"K1923-K1924","v":0},0,{"$f":"M1923-M1924","v":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,{"$f":"M1928-M1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1933-M1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1938-M1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M1943-M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - Somerset"}]
[]
[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},0,804.64356285149711,0,0,0,0,{"$f":"M1963+M1968+M1973+M1978+M1983+M1988+M1993+M1998+M2003+M2008+M2013+M2018+M2023+M2028+M2033+M2042+M2047+M2052+M2057+M2062+M2067+M2072+M2077+M2082+M2087+M2092+M2097+M2102+M2112+M2121+M2126+M2131+M2136+M2141+M2146+M2156+M2161+M2151+M2171+M2166+M2176+M2181+M2186+M2191+M2200+M2205+M2210+M2215+M2220+M2225+M2230+M2235+M2240+M2245+M2250+M2255+M2260+M2265+M2270+M2279+M2284+M2289+M2294+M2299+M2304+M2309+M2314+M2319+M2324+M2329+M2334+M2339+M2344+M2349+M2358+M2363+M2368+M2373+M2378+M2383+M2388+M2393+M2398+M2403+M2408+M2413+M2418+M2423+M2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1964+M1969+M1974+M1979+M1984+M1989+M1994+M1999+M2004+M2009+M2014+M2019+M2024+M2029+M2034+M2043+M2048+M2053+M2058+M2063+M2068+M2073+M2078+M2083+M2088+M2093+M2098+M2103+M2113+M2122+M2127+M2132+M2137+M2142+M2147+M2157+M2162+M2152+M2172+M2167+M2177+M2182+M2187+M2192+M2201+M2206+M2211+M2216+M2221+M2226+M2231+M2236+M2241+M2246+M2251+M2256+M2261+M2266+M2271+M2280+M2285+M2290+M2295+M2300+M2305+M2310+M2315+M2320+M2325+M2330+M2335+M2340+M2345+M2350+M2359+M2364+M2369+M2374+M2379+M2384+M2389+M2394+M2399+M2404+M2409+M2414+M2419+M2424+M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":0},{"$f":"H1956-H1957","v":804.64356285149711},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,{"$f":"M1956-M1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},0,0,0,0,0,0,{"$f":"M1963-M1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":120.64903480772153},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},0,120.64903480772153,0,0,0,0,{"$f":"M1968-M1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},0,0,0,0,0,0,{"$f":"M1973-M1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},0,0,0,0,0,0,{"$f":"M1978-M1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},0,0,0,0,0,0,{"$f":"M1983-M1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},0,0,0,0,0,0,{"$f":"M1988-M1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},0,0,0,0,0,0,{"$f":"M1993-M1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},0,0,0,0,0,0,{"$f":"M1998-M1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},0,0,0,0,0,0,{"$f":"M2003-M2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},0,0,0,0,0,0,{"$f":"M2008-M2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},0,0,0,0,0,0,{"$f":"M2013-M2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},0,0,0,0,0,0,{"$f":"M2018-M2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":132.99893600851192},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},0,132.99893600851192,0,0,0,0,{"$f":"M2023-M2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},0,0,0,0,0,0,{"$f":"M2028-M2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},0,0,0,0,0,0,{"$f":"M2033-M2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},0,0,0,0,0,0,{"$f":"M2042-M2043","v":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},0,0,0,0,0,0,{"$f":"M2047-M2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},0,0,0,0,0,0,{"$f":"M2052-M2053","v":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},0,0,0,0,0,0,{"$f":"M2057-M2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},0,0,0,0,0,0,{"$f":"M2062-M2063","v":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},0,0,0,0,0,0,{"$f":"M2067-M2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},0,0,0,0,0,0,{"$f":"M2072-M2073","v":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},0,0,0,0,0,0,{"$f":"M2077-M2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},0,0,0,0,0,0,{"$f":"M2082-M2083","v":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},0,0,0,0,0,0,{"$f":"M2087-M2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},0,0,0,0,0,0,{"$f":"M2092-M2093","v":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",{"$f":"F2097-F2098","v":0},0,0,0,0,0,0,{"$f":"M2097-M2098","v":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",{"$f":"F2102-F2103","v":0},0,0,0,0,0,0,{"$f":"M2102-M2103","v":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",{"$f":"F2107-F2108","v":0},0,0,0,0,0,0,{"$f":"M2107-M2108","v":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",{"$f":"F2112-F2113","v":0},0,0,0,0,0,0,{"$f":"M2112-M2113","v":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":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KRTX",-1,{"$f":"Allocation!K$130","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},0,0,0,0,0,0,{"$f":"M2121-M2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":85.499316005471954},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPTX",-1,{"$f":"AG2121","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},0,85.499316005471954,0,0,0,0,{"$f":"M2126-M2127","v":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":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":455.99635202918375},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTTX",-1,{"$f":"AG2126","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},0,455.99635202918375,0,0,0,0,{"$f":"M2131-M2132","v":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":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSTX",-1,{"$f":"AG2131","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},0,0,0,0,0,0,{"$f":"M2136-M2137","v":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":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMTX",-1,{"$f":"AG2136","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},0,0,0,0,0,0,{"$f":"M2141-M2142","v":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":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KITX",-1,{"$f":"AG2141","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},0,0,0,0,0,0,{"$f":"M2146-M2147","v":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":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCTX",-1,{"$f":"AG2146","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},0,0,0,0,0,0,{"$f":"M2151-M2152","v":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":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KETX",-1,{"$f":"AG2151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},0,0,0,0,0,0,{"$f":"M2156-M2157","v":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":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLTX",-1,{"$f":"AG2156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},0,0,0,0,0,0,{"$f":"M2161-M2162","v":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":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBTX",-1,{"$f":"AG2161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},0,0,0,0,0,0,{"$f":"M2166-M2167","v":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":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},0,0,0,0,0,0,{"$f":"M2171-M2172","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},0,0,0,0,0,0,{"$f":"M2176-M2177","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":9.4999240006079955},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDTX",-1,{"$f":"AG2176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M2181-M2182","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},0,0,0,0,0,0,{"$f":"M2186-M2187","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},0,0,0,0,0,0,{"$f":"M2191-M2192","v":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":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KRTX",-1,{"$f":"1-AG2121","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},0,0,0,0,0,0,{"$f":"M2200-M2201","v":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":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPTX",-1,{"$f":"1-AG2126","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},0,0,0,0,0,0,{"$f":"M2205-M2206","v":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":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTTX",-1,{"$f":"1-AG2131","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},0,0,0,0,0,0,{"$f":"M2210-M2211","v":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":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSTX",-1,{"$f":"1-AG2136","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},0,0,0,0,0,0,{"$f":"M2215-M2216","v":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":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMTX",-1,{"$f":"1-AG2141","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},0,0,0,0,0,0,{"$f":"M2220-M2221","v":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":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KITX",-1,{"$f":"1-AG2146","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},0,0,0,0,0,0,{"$f":"M2225-M2226","v":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":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCTX",-1,{"$f":"1-AG2151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},0,0,0,0,0,0,{"$f":"M2230-M2231","v":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":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KETX",-1,{"$f":"1-AG2156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},0,0,0,0,0,0,{"$f":"M2235-M2236","v":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":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLTX",-1,{"$f":"1-AG2161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},0,0,0,0,0,0,{"$f":"M2240-M2241","v":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":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBTX",-1,{"$f":"1-AG2166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},0,0,0,0,0,0,{"$f":"M2245-M2246","v":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":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},0,0,0,0,0,0,{"$f":"M2250-M2251","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},0,0,0,0,0,0,{"$f":"M2255-M2256","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDTX",-1,{"$f":"1-AG2181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},0,0,0,0,0,0,{"$f":"M2260-M2261","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},0,0,0,0,0,0,{"$f":"M2265-M2266","v":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",{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},0,0,0,0,0,0,{"$f":"M2270-M2271","v":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},0,0,0,0,0,0,{"$f":"M2279-M2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},0,0,0,0,0,0,{"$f":"M2284-M2285","v":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},0,0,0,0,0,0,{"$f":"M2289-M2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},0,0,0,0,0,0,{"$f":"M2294-M2295","v":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},0,0,0,0,0,0,{"$f":"M2299-M2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},0,0,0,0,0,0,{"$f":"M2304-M2305","v":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},0,0,0,0,0,0,{"$f":"M2309-M2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},0,0,0,0,0,0,{"$f":"M2314-M2315","v":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},0,0,0,0,0,0,{"$f":"M2319-M2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},0,0,0,0,0,0,{"$f":"M2324-M2325","v":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},0,0,0,0,0,0,{"$f":"M2329-M2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"F2334-F2335","v":0},0,0,0,0,0,0,{"$f":"M2334-M2335","v":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",{"$f":"F2339-F2340","v":0},0,0,0,0,0,0,{"$f":"M2339-M2340","v":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",{"$f":"F2344-F2345","v":0},0,0,0,0,0,0,{"$f":"M2344-M2345","v":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",{"$f":"F2349-F2350","v":0},0,0,0,0,0,0,{"$f":"M2349-M2350","v":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},{"$f":"K2358-K2359","v":0},0,{"$f":"M2358-M2359","v":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},{"$f":"K2363-K2364","v":0},0,{"$f":"M2363-M2364","v":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},{"$f":"K2368-K2369","v":0},0,{"$f":"M2368-M2369","v":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},{"$f":"K2373-K2374","v":0},0,{"$f":"M2373-M2374","v":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},{"$f":"K2378-K2379","v":0},0,{"$f":"M2378-M2379","v":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},{"$f":"K2383-K2384","v":0},0,{"$f":"M2383-M2384","v":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},{"$f":"K2388-K2389","v":0},0,{"$f":"M2388-M2389","v":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},{"$f":"K2393-K2394","v":0},0,{"$f":"M2393-M2394","v":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},{"$f":"K2398-K2399","v":0},0,{"$f":"M2398-M2399","v":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},{"$f":"K2403-K2404","v":0},0,{"$f":"M2403-M2404","v":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},{"$f":"K2408-K2409","v":0},0,{"$f":"M2408-M2409","v":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,{"$f":"M2413-M2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2418-M2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2423-M2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"M2428-M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.6.1","index":16,"n_rows":3810,"n_cols":40,"rows_kept":3810,"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$9)","v":"Capital Expenditure for Queensland Urban Utilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The entity is required to include a complete list of projects for sampling purposes."]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[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,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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,"Dist","Dist","Prod","Item","Item","Item","Item","Item","Item","Flag","Flag","Allocation"]
[]
[null,{"$f":"\"Geographic Area 1 - \"&'Business Details'!D12","v":"Geographic Area 1 - Brisbane"},null,null,null,"V9","V9","V9","V9","V9","V9","V9"]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$27:$D$761,$D17,F$27:F$761)","v":31068.230860852454},{"$f":"SUMIF($D$27:$D$761,$D17,G$27:G$761)","v":49450.116099999992},3413.2999999999997,17858.8847505708,14487.204043196154,58188.721892463545,116706.36184903019]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",38995,50992.240230000003,60495.5,65194.381022238973,42490.461644387869,105451.37283134696,135458.61545168387]
[null,null,null,"value of capex - improvements","$'000",0,0,7783.2539836287406,11125.102857455639,31725.329919769007,11589.144706575045,35119.150756353039]
[null,null,null,"value of capex - compliance","$'000",11340,36613.195365932399,3090.1199999999994,9662.8331579720198,279.45372426816363,8746.1920588559733,6713.2580799999996]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",45209,43676.674999999996,41082.292999999998,26009.88365,39889.831280738952,42966.794741598416,45962.286807875527]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F17:F21)","v":126612.23086085246},180732.22669593239,115864.46698362875,129851.08543823744,128872.28061236016,226942.22623083997,{"$f":"SUM(L17:L21)","v":339959.67294494261},{"$f":"SUM(M17:M20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!K:K)))","v":0},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!L:L)))","v":0},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!M:M)))","v":30.290000000000003},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!N:N)))","v":103.09},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!O:O)))","v":0},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!P:P)))","v":259.48},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!Q:Q)))","v":196.47264000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!K:K)))","v":230},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!L:L)))","v":1682.05773},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!M:M)))","v":82},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!N:N)))","v":1049},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!O:O)))","v":0},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!P:P)))","v":6891},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!Q:Q)))","v":2157.8159999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!K:K)))","v":0},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!L:L)))","v":0},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!M:M)))","v":16.309999999999999},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!N:N)))","v":1608.2941432696198},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!O:O)))","v":198.17515489999991},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!P:P)))","v":139.72},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!Q:Q)))","v":105.79295999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!K:K)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!L:L)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!M:M)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!N:N)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!O:O)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!P:P)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!K:K)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!L:L)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!M:M)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!N:N)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!O:O)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!P:P)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F27:F31)","v":230},1682.05773,128.6,2760.3841432696199,198.17515489999991,7290.2,{"$f":"SUM(L27:L31)","v":2460.0815999999995},{"$f":"SUM(M27:M30)","v":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",{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!K:K)))","v":1058},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!L:L)))","v":50.314},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!M:M)))","v":55.539380000000008},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!N:N)))","v":177.93997000000002},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!O:O)))","v":0},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!P:P)))","v":460.24147000000005},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!Q:Q)))","v":373.83355463999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!K:K)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!L:L)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!M:M)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!N:N)))","v":416},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!O:O)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!P:P)))","v":272},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!Q:Q)))","v":735.05600000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!K:K)))","v":0},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!L:L)))","v":0},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!M:M)))","v":29.252707999999995},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!N:N)))","v":94.614201999999992},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!O:O)))","v":0},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!P:P)))","v":243.66170199999996},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!Q:Q)))","v":195.80477582399999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!K:K)))","v":0},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!L:L)))","v":0},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!M:M)))","v":0.65311199999999991},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!N:N)))","v":1.1996279999999997},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!O:O)))","v":0},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!P:P)))","v":4.1606279999999991},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!Q:Q)))","v":5.4902151359999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!K:K)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!L:L)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!M:M)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!N:N)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!O:O)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!P:P)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F35:F39)","v":1058},50.314,85.4452,689.75379999999996,0,980.06380000000001,{"$f":"SUM(L35:L39)","v":1310.1845455999999},{"$f":"SUM(M35:M38)","v":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",{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!K:K)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!L:L)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!M:M)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!N:N)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!O:O)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!P:P)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!K:K)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!L:L)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!M:M)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!N:N)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!O:O)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!P:P)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!K:K)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!L:L)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!M:M)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!N:N)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!O:O)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!P:P)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!K:K)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!L:L)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!M:M)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!N:N)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!O:O)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!P:P)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!K:K)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!L:L)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!M:M)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!N:N)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!O:O)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!P:P)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F43:F47)","v":0},0,0,0,0,0,{"$f":"SUM(L43:L47)","v":0},{"$f":"SUM(M43:M46)","v":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",{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!K:K)))","v":0},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!L:L)))","v":0},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!M:M)))","v":9.0869999999999997},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!N:N)))","v":30.927},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!O:O)))","v":0},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!P:P)))","v":77.843999999999994},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!Q:Q)))","v":58.941792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!K:K)))","v":0},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!L:L)))","v":635.67631999999992},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!M:M)))","v":1133},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!N:N)))","v":672},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!O:O)))","v":0},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!P:P)))","v":265},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!Q:Q)))","v":1217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!K:K)))","v":0},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!L:L)))","v":0},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!M:M)))","v":4.8929999999999998},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!N:N)))","v":87.652999999999992},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!O:O)))","v":0},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!P:P)))","v":41.915999999999997},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!Q:Q)))","v":31.737887999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!K:K)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!L:L)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!M:M)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!N:N)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!O:O)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!P:P)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!K:K)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!L:L)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!M:M)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!N:N)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!O:O)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!P:P)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F51:F55)","v":0},635.67631999999992,1146.98,790.58,0,384.76,{"$f":"SUM(L51:L55)","v":1307.67968},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!K:K)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!L:L)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!M:M)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!N:N)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!O:O)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!P:P)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!K:K)))","v":0},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!L:L)))","v":0},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!M:M)))","v":3754},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!N:N)))","v":4905},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!O:O)))","v":0},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!P:P)))","v":7533},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!Q:Q)))","v":6064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!K:K)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!L:L)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!M:M)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!N:N)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!O:O)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!P:P)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!K:K)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!L:L)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!M:M)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!N:N)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!O:O)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!P:P)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!K:K)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!L:L)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!M:M)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!N:N)))","v":592},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!O:O)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!P:P)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F59:F63)","v":0},0,3754,5497,0,7533,{"$f":"SUM(L59:L63)","v":6064},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!K:K)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!L:L)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!M:M)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!N:N)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!O:O)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!P:P)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!K:K)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!L:L)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!M:M)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!N:N)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!O:O)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!P:P)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!K:K)))","v":0},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!L:L)))","v":0},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!M:M)))","v":97.210156217335751},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!N:N)))","v":84.14170734667114},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!O:O)))","v":910.87849898699938},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!P:P)))","v":134.62870030734578},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!Q:Q)))","v":400.00311348072444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!K:K)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!L:L)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!M:M)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!N:N)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!O:O)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!P:P)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!K:K)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!L:L)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!M:M)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!N:N)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!O:O)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!P:P)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F67:F71)","v":0},0,97.210156217335751,84.14170734667114,910.87849898699938,134.62870030734578,{"$f":"SUM(L67:L71)","v":400.00311348072444},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!K:K)))","v":438.94358166916675},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!L:L)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!M:M)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!N:N)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!O:O)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!P:P)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!K:K)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!L:L)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!M:M)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!N:N)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!O:O)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!P:P)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!K:K)))","v":0},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!L:L)))","v":0},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!M:M)))","v":874.8914059560218},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!N:N)))","v":757.2753661200403},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!O:O)))","v":8197.9064908829951},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!P:P)))","v":1211.658302766112},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!Q:Q)))","v":3600.02802132652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!K:K)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!L:L)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!M:M)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!N:N)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!O:O)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!P:P)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!K:K)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!L:L)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!M:M)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!N:N)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!O:O)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!P:P)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F75:F79)","v":438.94358166916675},0,874.8914059560218,757.2753661200403,8197.9064908829951,1211.658302766112,{"$f":"SUM(L75:L79)","v":3600.02802132652},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!K:K)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!L:L)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!M:M)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!N:N)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!O:O)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!P:P)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!K:K)))","v":392.96015503028343},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!L:L)))","v":1093.0666207724644},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!M:M)))","v":7149.0341457316626},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!N:N)))","v":2011.619321065333},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!O:O)))","v":3990.6405514685689},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!P:P)))","v":3360.9376878005637},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!Q:Q)))","v":2483.7099534074123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!K:K)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!L:L)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!M:M)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!N:N)))","v":337.72479187341628},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!O:O)))","v":216.20699181734088},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!P:P)))","v":54.05174795433522},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!Q:Q)))","v":278.2556524095242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!K:K)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!L:L)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!M:M)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!N:N)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!O:O)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!P:P)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!K:K)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!L:L)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!M:M)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!N:N)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!O:O)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!P:P)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F83:F87)","v":392.96015503028343},1093.0666207724644,7149.0341457316626,2349.3441129387493,4206.8475432859095,3414.9894357548988,{"$f":"SUM(L83:L87)","v":2761.9656058169367},{"$f":"SUM(M83:M86)","v":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",{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!K:K)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!L:L)))","v":2170.08446},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!M:M)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!N:N)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!O:O)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!P:P)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!K:K)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!L:L)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!M:M)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!N:N)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!O:O)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!P:P)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!K:K)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!L:L)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!M:M)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!N:N)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!O:O)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!P:P)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!K:K)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!L:L)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!M:M)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!N:N)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!O:O)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!P:P)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!K:K)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!L:L)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!M:M)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!N:N)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!O:O)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!P:P)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F91:F95)","v":0},2170.08446,0,0,0,0,{"$f":"SUM(L91:L95)","v":0},{"$f":"SUM(M91:M94)","v":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",{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!K:K)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!L:L)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!M:M)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!N:N)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!O:O)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!P:P)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!K:K)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!L:L)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!M:M)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!N:N)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!O:O)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!P:P)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!K:K)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!L:L)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!M:M)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!N:N)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!O:O)))","v":1165.4469976967696},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!P:P)))","v":7.466825399018278},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!Q:Q)))","v":26.756124346482164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!K:K)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!L:L)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!M:M)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!N:N)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!O:O)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!P:P)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C",null,5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!K:K)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!L:L)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!M:M)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!N:N)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!O:O)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!P:P)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C",null,5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F99:F103)","v":0},0,0,0,1165.4469976967696,7.466825399018278,{"$f":"SUM(L99:L103)","v":26.756124346482164},{"$f":"SUM(M99:M102)","v":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",{"$f":"SUM(F107:F111)","v":0},0,0,0,0,0,{"$f":"SUM(L107:L111)","v":0},{"$f":"SUM(M107:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F115:F119)","v":0},0,0,0,0,0,{"$f":"SUM(L115:L119)","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",{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!K:K)))","v":0},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!L:L)))","v":0},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!M:M)))","v":686.53362000000004},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!N:N)))","v":5989.6490094254104},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!O:O)))","v":473.22455300999991},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!P:P)))","v":1186.8631300000002},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!Q:Q)))","v":25038.309151577098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!K:K)))","v":28932},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!L:L)))","v":18841.226790000001},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!M:M)))","v":11393.7},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!N:N)))","v":12481.785829999999},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!O:O)))","v":-1.6028851049981185},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!P:P)))","v":22080.07},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!Q:Q)))","v":19525.939999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!K:K)))","v":0},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!L:L)))","v":0},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!M:M)))","v":4578.6606919999995},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!N:N)))","v":3805.5093979999997},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!O:O)))","v":0},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!P:P)))","v":4463.2388979999996},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!Q:Q)))","v":1968.0888353759999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!K:K)))","v":11340},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!L:L)))","v":3137},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!M:M)))","v":550.04048799999998},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!N:N)))","v":338.78517199999999},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!O:O)))","v":0},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!P:P)))","v":187.62417199999999},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!Q:Q)))","v":353.43189366400003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!K:K)))","v":24643},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!L:L)))","v":23425.807000000001},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!M:M)))","v":12772.475},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!N:N)))","v":14661.058650000001},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!O:O)))","v":19751.930501513281},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!P:P)))","v":21672.272840730042},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!Q:Q)))","v":23407.463416032988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F123:F127)","v":64915},45404.033790000001,29981.409800000001,37276.788059425409,20223.552169418283,49590.069040730043,{"$f":"SUM(L123:L127)","v":70293.233296650084},{"$f":"SUM(M123:M126)","v":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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC134&'5.6.1'!$AJ134,Allocation!M:M)*Allocation!$H$112*$AN134","v":16982.936877796823},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,null,null,null,null,1,null,null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F131:F135)","v":0},16982.936877796823,0,0,0,0,{"$f":"SUM(L131:L135)","v":0},{"$f":"SUM(M131:M134)","v":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",{"$f":"SUM(F139:F143)","v":0},0,0,0,0,0,{"$f":"SUM(L139:L143)","v":0},{"$f":"SUM(M139:M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$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",{"$f":"SUM(F151:F155)","v":0},0,0,0,0,0,{"$f":"SUM(L151:L155)","v":0},{"$f":"SUM(M151:M154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F159:F163)","v":0},0,0,0,0,0,{"$f":"SUM(L159:L163)","v":0},{"$f":"SUM(M159:M162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F167:F171)","v":0},0,0,0,0,0,{"$f":"SUM(L167:L171)","v":0},{"$f":"SUM(M167:M170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F175:F179)","v":0},0,0,0,0,0,{"$f":"SUM(L175:L179)","v":0},{"$f":"SUM(M175:M178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F183:F187)","v":0},0,0,0,0,0,{"$f":"SUM(L183:L187)","v":0},{"$f":"SUM(M183:M186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F191:F195)","v":0},0,0,0,0,0,{"$f":"SUM(L191:L195)","v":0},{"$f":"SUM(M191:M194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F199:F203)","v":0},0,0,0,0,0,{"$f":"SUM(L199:L203)","v":0},{"$f":"SUM(M199:M202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F207:F211)","v":0},0,0,0,0,0,{"$f":"SUM(L207:L211)","v":0},{"$f":"SUM(M207:M210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F215:F219)","v":0},0,0,0,0,0,{"$f":"SUM(L215:L219)","v":0},{"$f":"SUM(M215:M218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F223:F227)","v":0},0,0,0,0,0,{"$f":"SUM(L223:L227)","v":0},{"$f":"SUM(M223:M226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F231:F235)","v":0},0,0,0,0,0,{"$f":"SUM(L231:L235)","v":0},{"$f":"SUM(M231:M234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F239:F243)","v":0},0,0,0,0,0,{"$f":"SUM(L239:L243)","v":0},{"$f":"SUM(M239:M242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F247:F251)","v":0},0,0,0,0,0,{"$f":"SUM(L247:L251)","v":0},{"$f":"SUM(M247:M250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,{"$f":"SUM(L255:L259)","v":0},{"$f":"SUM(M255:M258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F263:F267)","v":0},0,0,0,0,0,{"$f":"SUM(L263:L267)","v":0},{"$f":"SUM(M263:M266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!K:K)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!L:L)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!M:M)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!N:N)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!O:O)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!P:P)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!K:K)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!L:L)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!M:M)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!N:N)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!O:O)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!P:P)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!K:K)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!L:L)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!M:M)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!N:N)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!O:O)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!P:P)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!K:K)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!L:L)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!M:M)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!N:N)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!O:O)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!P:P)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!K:K)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!L:L)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!M:M)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!N:N)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!O:O)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!P:P)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F275:F279)","v":0},0,0,0,0,0,{"$f":"SUM(L275:L279)","v":0},{"$f":"SUM(M275:M278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!K:K)))","v":10689.569},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!L:L)))","v":8100.2536018800001},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!M:M)))","v":135.43158178000002},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!N:N)))","v":178.89540278747918},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!O:O)))","v":1967.5302778939613},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!P:P)))","v":613.64524506999999},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!Q:Q)))","v":2599.1713455468966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","G",2,"x",1,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!K:K)))","v":0},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!L:L)))","v":0},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!M:M)))","v":3343.9989},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!N:N)))","v":3574.4799227551498},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!O:O)))","v":1988.1643676164163},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!P:P)))","v":7235.6415999999999},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!Q:Q)))","v":6722.8412239999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","R",2,"x",1,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!K:K)))","v":0},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!L:L)))","v":0},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!M:M)))","v":42.976474947999996},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!N:N)))","v":78.938654761999985},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!O:O)))","v":0},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!P:P)))","v":273.78018626199997},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!Q:Q)))","v":2134.1973395105438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","M",2,"x",1,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!K:K)))","v":0},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!L:L)))","v":0},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!M:M)))","v":1670.854184472},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!N:N)))","v":1452.354635468},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!O:O)))","v":5.7015089999999988},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!P:P)))","v":4431.1901764679997},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!Q:Q)))","v":2364.5606189332161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!K:K)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!L:L)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!M:M)))","v":3410.5677760000003},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!N:N)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!O:O)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!P:P)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","D",2,"x",1,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F283:F287)","v":10689.569},8100.2536018800001,8603.8289172000004,5284.668615772629,3961.3961545103775,12554.257207799999,{"$f":"SUM(L283:L287)","v":13820.770527990655},{"$f":"SUM(M283:M286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!K:K)))","v":11972.213},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!L:L)))","v":26191.721664239994},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!M:M)))","v":145.12299999999999},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!N:N)))","v":29.445018292521219},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!O:O)))","v":3889.6992039902671},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!P:P)))","v":39.973999999999997},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!Q:Q)))","v":6595.351639620998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","G",2,"x",1,0,{"$f":"AN283","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!K:K)))","v":4757.7749999999996},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!L:L)))","v":0},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!M:M)))","v":10568.778},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!N:N)))","v":14855.617783816295},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!O:O)))","v":19199.139409584379},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!P:P)))","v":13104.484131993722},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!Q:Q)))","v":15332.653593591953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","R",2,"x",1,0,{"$f":"AN284","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!K:K)))","v":0},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!L:L)))","v":0},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!M:M)))","v":984.35105999999996},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!N:N)))","v":1961.4942950899999},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!O:O)))","v":3134.1313639518266},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!P:P)))","v":2449.2087691458419},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!Q:Q)))","v":14883.297109753066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","M",2,"x",1,0,{"$f":"AN285","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!K:K)))","v":0},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!L:L)))","v":0},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!M:M)))","v":391.27593999999999},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!N:N)))","v":6473.0620842776843},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!O:O)))","v":-189.43374407816088},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!P:P)))","v":2780.9929691458419},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!Q:Q)))","v":2783.1546424000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN286","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!K:K)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!L:L)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!M:M)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!N:N)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!O:O)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!P:P)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","D",2,"x",1,0,{"$f":"AN287","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F291:F295)","v":16729.987999999998},26191.721664239994,12089.527999999998,23319.619181476501,26033.536233448314,18374.659870285406,{"$f":"SUM(L291:L295)","v":39594.456985366014},{"$f":"SUM(M291:M294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!K:K)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!L:L)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!M:M)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!N:N)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!O:O)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!P:P)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","G",2,"x",1,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!K:K)))","v":0},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!L:L)))","v":3830.1123381399998},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!M:M)))","v":0},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!N:N)))","v":15.641999999999999},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!O:O)))","v":0},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!P:P)))","v":1448.623},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!Q:Q)))","v":2208.998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","R",2,"x",1,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!K:K)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!L:L)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!M:M)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!N:N)))","v":375.40800000000002},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!O:O)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!P:P)))","v":98.197000000000003},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!Q:Q)))","v":331.026432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","M",2,"x",1,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!K:K)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!L:L)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!M:M)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!N:N)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!O:O)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!P:P)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!K:K)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!L:L)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!M:M)))","v":139.04},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!N:N)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!O:O)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!P:P)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","D",2,"x",1,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F299:F303)","v":0},3830.1123381399998,139.04,391.05,0,1546.8200000000002,{"$f":"SUM(L299:L303)","v":2540.0244320000002},{"$f":"SUM(M299:M302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!K:K)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!L:L)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!M:M)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!N:N)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!O:O)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!P:P)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","G",2,"x",1,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!K:K)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!L:L)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!M:M)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!N:N)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!O:O)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!P:P)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","R",2,"x",1,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!K:K)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!L:L)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!M:M)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!N:N)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!O:O)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!P:P)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","M",2,"x",1,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!K:K)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!L:L)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!M:M)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!N:N)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!O:O)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!P:P)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!K:K)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!L:L)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!M:M)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!N:N)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!O:O)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!P:P)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","D",2,"x",1,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F307:F311)","v":0},0,0,0,0,0,{"$f":"SUM(L307:L311)","v":0},{"$f":"SUM(M307:M310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!K:K)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!L:L)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!M:M)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!N:N)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!O:O)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!P:P)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!K:K)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!L:L)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!M:M)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!N:N)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!O:O)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!P:P)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!K:K)))","v":0},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!L:L)))","v":0},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!M:M)))","v":82.039893424472851},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!N:N)))","v":71.010859069508001},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!O:O)))","v":775.61559379943174},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!P:P)))","v":114.63671548670301},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!Q:Q)))","v":340.60377177527567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!K:K)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!L:L)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!M:M)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!N:N)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!O:O)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!P:P)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!K:K)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!L:L)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!M:M)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!N:N)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!O:O)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!P:P)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F315:F319)","v":0},0,82.039893424472851,71.010859069508001,775.61559379943174,114.63671548670301,{"$f":"SUM(L315:L319)","v":340.60377177527567},{"$f":"SUM(M315:M318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!K:K)))","v":370.44364561028164},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!L:L)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!M:M)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!N:N)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!O:O)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!P:P)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!K:K)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!L:L)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!M:M)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!N:N)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!O:O)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!P:P)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!K:K)))","v":0},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!L:L)))","v":0},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!M:M)))","v":738.3590408202557},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!N:N)))","v":639.09773162557212},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!O:O)))","v":6980.5403441948874},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!P:P)))","v":1031.730439380327},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!Q:Q)))","v":3065.433945977481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!K:K)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!L:L)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!M:M)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!N:N)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!O:O)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!P:P)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!K:K)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!L:L)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!M:M)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!N:N)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!O:O)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!P:P)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F323:F327)","v":370.44364561028164},0,738.3590408202557,639.09773162557212,6980.5403441948874,1031.730439380327,{"$f":"SUM(L323:L327)","v":3065.433945977481},{"$f":"SUM(M323:M326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!K:K)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!L:L)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!M:M)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!N:N)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!O:O)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!P:P)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!K:K)))","v":307.66062527868377},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!L:L)))","v":855.79557039872873},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!M:M)))","v":5597.1993273591861},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!N:N)))","v":1574.9588099942259},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!O:O)))","v":2947.9603607738145},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!P:P)))","v":2482.7871493013108},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!Q:Q)))","v":1834.7627143742509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!K:K)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!L:L)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!M:M)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!N:N)))","v":264.41515586200131},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!O:O)))","v":159.71612411073085},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!P:P)))","v":39.929031027682711},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!Q:Q)))","v":205.55262316538776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!K:K)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!L:L)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!M:M)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!N:N)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!O:O)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!P:P)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!K:K)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!L:L)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!M:M)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!N:N)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!O:O)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!P:P)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F331:F335)","v":307.66062527868377},855.79557039872873,5597.1993273591861,1839.3739658562272,3107.6764848845455,2522.7161803289937,{"$f":"SUM(L331:L335)","v":2040.3153375396387},{"$f":"SUM(M331:M334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!K:K)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!L:L)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!M:M)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!N:N)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!O:O)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!P:P)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","G",2,"x",1,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!K:K)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!L:L)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!M:M)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!N:N)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!O:O)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!P:P)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","R",2,"x",1,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!K:K)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!L:L)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!M:M)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!N:N)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!O:O)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!P:P)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","M",2,"x",1,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!K:K)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!L:L)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!M:M)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!N:N)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!O:O)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!P:P)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!K:K)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!L:L)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!M:M)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!N:N)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!O:O)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!P:P)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","D",2,"x",1,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F339:F343)","v":0},0,0,0,0,0,{"$f":"SUM(L339:L343)","v":0},{"$f":"SUM(M339:M342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!K:K)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!L:L)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!M:M)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!N:N)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!O:O)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!P:P)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!K:K)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!L:L)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!M:M)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!N:N)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!O:O)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!P:P)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!K:K)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!L:L)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!M:M)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!N:N)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!O:O)))","v":7125.411559001509},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!P:P)))","v":45.651328728253127},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!Q:Q)))","v":163.58392794290702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!K:K)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!L:L)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!M:M)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!N:N)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!O:O)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!P:P)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!K:K)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!L:L)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!M:M)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!N:N)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!O:O)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!P:P)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F347:F351)","v":0},0,0,0,7125.411559001509,45.651328728253127,{"$f":"SUM(L347:L351)","v":163.58392794290702},{"$f":"SUM(M347:M350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F355:F359)","v":0},0,0,0,0,0,{"$f":"SUM(L355:L359)","v":0},{"$f":"SUM(M355:M358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F363:F367)","v":0},0,0,0,0,0,{"$f":"SUM(L363:L367)","v":0},{"$f":"SUM(M363:M366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!K:K)))","v":2665.223},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!L:L)))","v":6750.64936304},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!M:M)))","v":2006.5230682199999},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!N:N)))","v":9834.9348310453443},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!O:O)))","v":6320.9186950875419},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!P:P)))","v":48187.911626080822},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!Q:Q)))","v":69918.198308528677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","G",2,"x",1,0,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!K:K)))","v":3137.9589999999998},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!L:L)))","v":20289.33698792},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!M:M)))","v":12628.916299999999},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!N:N)))","v":17918.951515484223},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!O:O)))","v":9322.473298928513},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!P:P)))","v":32256.362428446784},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!Q:Q)))","v":63646.800718036051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","R",2,"x",1,0,{"$f":"AN276","v":0.86899999999999999}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!K:K)))","v":0},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!L:L)))","v":0},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!M:M)))","v":48.462833451999998},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!N:N)))","v":389.68992983799995},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!O:O)))","v":105.49103252799796},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!P:P)))","v":546.31192866800689},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!Q:Q)))","v":3653.8267119528614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","M",2,"x",1,0,{"$f":"AN277","v":0.86899999999999999}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!K:K)))","v":0},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!L:L)))","v":0},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!M:M)))","v":144.63141712799998},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!N:N)))","v":176.13850333200003},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!O:O)))","v":426.57752146719508},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!P:P)))","v":221.596762332},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!Q:Q)))","v":374.20269763958402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN278","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!K:K)))","v":17871.853999999999},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!L:L)))","v":17598.004291999998},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!M:M)))","v":21051.624066},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!N:N)))","v":9347.6809250000006},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!O:O)))","v":17499.835777147109},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!P:P)))","v":18504.939531854616},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!Q:Q)))","v":19600.141527511169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","D",2,"x",1,0,{"$f":"AN279","v":0.86899999999999999}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F371:F375)","v":23675.036},44637.990642959994,35880.157684799997,37667.395704699564,33675.296325158357,99717.122277382223,{"$f":"SUM(L371:L375)","v":157193.16996366836},{"$f":"SUM(M371:M374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC382&'5.6.1'!$AJ382,Allocation!M:M)*Allocation!$H$112*$AN382","v":14332.641626189816},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,null,null,null,null,2,null,null,null,{"$f":"AN275","v":0.86899999999999999}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F379:F383)","v":0},14332.641626189816,0,0,0,0,{"$f":"SUM(L379:L383)","v":0},{"$f":"SUM(M379:M382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F387:F391)","v":0},0,0,0,0,0,{"$f":"SUM(L387:L391)","v":0},{"$f":"SUM(M387:M390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!K:K)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!L:L)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!M:M)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!N:N)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!O:O)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!P:P)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN275","v":0.13100000000000001}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!K:K)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!L:L)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!M:M)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!N:N)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!O:O)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!P:P)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN276","v":0.13100000000000001}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!K:K)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!L:L)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!M:M)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!N:N)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!O:O)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!P:P)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","M",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!K:K)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!L:L)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!M:M)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!N:N)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!O:O)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!P:P)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","Q",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!K:K)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!L:L)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!M:M)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!N:N)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!O:O)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!P:P)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","D",2,"x",1,0,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F398:F402)","v":0},0,0,0,0,0,{"$f":"SUM(L398:L402)","v":0},{"$f":"SUM(M398:M401)","v":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",{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!K:K)))","v":1611.431},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!L:L)))","v":1221.0969181200001},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!M:M)))","v":20.416038220000001},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!N:N)))","v":26.96812170904462},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!O:O)))","v":296.60122716238084},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!P:P)))","v":92.505784930000004},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!Q:Q)))","v":391.8198461066093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","G",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!K:K)))","v":0},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!L:L)))","v":0},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!M:M)))","v":504.10110000000003},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!N:N)))","v":538.84565003558646},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!O:O)))","v":299.7117746349258},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!P:P)))","v":1090.7583999999999},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!Q:Q)))","v":1013.4547759999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","R",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!K:K)))","v":0},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!L:L)))","v":0},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!M:M)))","v":6.4786170519999997},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!N:N)))","v":11.899843237999999},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!O:O)))","v":0},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!P:P)))","v":41.271811737999997},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!Q:Q)))","v":321.72595106545594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","M",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!K:K)))","v":0},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!L:L)))","v":0},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!M:M)))","v":251.87790352800002},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!N:N)))","v":218.93953653200001},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!O:O)))","v":0.85949099999999989},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!P:P)))","v":667.99299553200001},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!Q:Q)))","v":356.45275153078404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","Q",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!K:K)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!L:L)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!M:M)))","v":514.13622400000008},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!N:N)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!O:O)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!P:P)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","D",2,"x",1,0,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F406:F410)","v":1611.431},1221.0969181200001,1297.0098828,796.65315151463108,597.17249279730675,1892.5289921999997,{"$f":"SUM(L406:L410)","v":2083.4533247028494},{"$f":"SUM(M406:M409)","v":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",{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!K:K)))","v":1804.787},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!L:L)))","v":3948.3492957599992},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!M:M)))","v":21.877000000000002},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!N:N)))","v":4.4387772109554433},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!O:O)))","v":586.36432189036248},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!P:P)))","v":6.0259999999999998},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!Q:Q)))","v":994.23597789453481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","G",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!K:K)))","v":717.22500000000002},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!L:L)))","v":0},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!M:M)))","v":1593.222},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!N:N)))","v":2239.4544645338719},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!O:O)))","v":2894.2316025955738},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!P:P)))","v":1975.4745929702851},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!Q:Q)))","v":2311.3666521985569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","R",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!K:K)))","v":0},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!L:L)))","v":0},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!M:M)))","v":148.38894000000002},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!N:N)))","v":295.69131491000002},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!O:O)))","v":472.46399157386571},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!P:P)))","v":369.2132897101327},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!Q:Q)))","v":2243.6270671779653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","M",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!K:K)))","v":0},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!L:L)))","v":0},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!M:M)))","v":58.984059999999999},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!N:N)))","v":975.80107369433449},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!O:O)))","v":-28.556755436408604},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!P:P)))","v":419.22908971013271},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!Q:Q)))","v":419.55495760000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","Q",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!K:K)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!L:L)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!M:M)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!N:N)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!O:O)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!P:P)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","D",2,"x",1,0,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F414:F418)","v":2522.0120000000002},3948.3492957599992,1822.472,3515.3856303491621,3924.5031606233933,2769.9429723905505,{"$f":"SUM(L414:L418)","v":5968.7846548710577},{"$f":"SUM(M414:M417)","v":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",{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!K:K)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!L:L)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!M:M)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!N:N)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!O:O)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!P:P)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","G",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!K:K)))","v":0},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!L:L)))","v":577.38172185999997},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!M:M)))","v":0},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!N:N)))","v":2.3580000000000001},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!O:O)))","v":0},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!P:P)))","v":218.37700000000001},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!Q:Q)))","v":333.00200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","R",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!K:K)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!L:L)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!M:M)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!N:N)))","v":56.591999999999999},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!O:O)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!P:P)))","v":14.803000000000001},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!Q:Q)))","v":49.901568000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","M",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!K:K)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!L:L)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!M:M)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!N:N)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!O:O)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!P:P)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","Q",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!K:K)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!L:L)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!M:M)))","v":20.96},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!N:N)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!O:O)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!P:P)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","D",2,"x",1,0,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F422:F426)","v":0},577.38172185999997,20.96,58.949999999999996,0,233.18,{"$f":"SUM(L422:L426)","v":382.90356800000001},{"$f":"SUM(M422:M425)","v":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",{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!K:K)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!L:L)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!M:M)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!N:N)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!O:O)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!P:P)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","G",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!K:K)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!L:L)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!M:M)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!N:N)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!O:O)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!P:P)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","R",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!K:K)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!L:L)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!M:M)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!N:N)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!O:O)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!P:P)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","M",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!K:K)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!L:L)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!M:M)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!N:N)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!O:O)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!P:P)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","Q",2,"x",1,0,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!K:K)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!L:L)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!M:M)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!N:N)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!O:O)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!P:P)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","D",2,"x",1,0,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F430:F434)","v":0},0,0,0,0,0,{"$f":"SUM(L430:L434)","v":0},{"$f":"SUM(M430:M433)","v":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",{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!K:K)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!L:L)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!M:M)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!N:N)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!O:O)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!P:P)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"G",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!K:K)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!L:L)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!M:M)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!N:N)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!O:O)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!P:P)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"R",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!K:K)))","v":0},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!L:L)))","v":0},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!M:M)))","v":12.367348721065531},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!N:N)))","v":10.704744002422956},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!O:O)))","v":116.92248882361974},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!P:P)))","v":17.281254003173871},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!Q:Q)))","v":51.345332684190005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"M",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!K:K)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!L:L)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!M:M)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!N:N)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!O:O)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!P:P)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"Q",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!K:K)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!L:L)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!M:M)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!N:N)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!O:O)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!P:P)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"D",2,"x",0,1,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F438:F442)","v":0},0,12.367348721065531,10.704744002422956,116.92248882361974,17.281254003173871,{"$f":"SUM(L438:L442)","v":51.345332684190005},{"$f":"SUM(M438:M441)","v":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",{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!K:K)))","v":55.843633573011388},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!L:L)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!M:M)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!N:N)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!O:O)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!P:P)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"G",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!K:K)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!L:L)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!M:M)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!N:N)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!O:O)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!P:P)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"R",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!K:K)))","v":0},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!L:L)))","v":0},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!M:M)))","v":111.30613848958977},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!N:N)))","v":96.342696021806603},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!O:O)))","v":1052.3023994125779},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!P:P)))","v":155.53128602856484},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!Q:Q)))","v":462.10799415770998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"M",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!K:K)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!L:L)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!M:M)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!N:N)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!O:O)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!P:P)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"Q",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!K:K)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!L:L)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!M:M)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!N:N)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!O:O)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!P:P)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"D",2,"x",0,1,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F446:F450)","v":55.843633573011388},0,111.30613848958977,96.342696021806603,1052.3023994125779,155.53128602856484,{"$f":"SUM(L446:L450)","v":462.10799415770998},{"$f":"SUM(M446:M449)","v":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",{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!K:K)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!L:L)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!M:M)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!N:N)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!O:O)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!P:P)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"G",2,"AE**",0,0,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!K:K)))","v":46.37921969103288},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!L:L)))","v":129.00945882880723},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!M:M)))","v":843.76652690915239},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!N:N)))","v":237.42186894044144},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!O:O)))","v":444.39908775761756},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!P:P)))","v":374.27516289812621},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!Q:Q)))","v":276.58678433029559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"R",2,"AE**",0,0,0.13100000000000001]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!K:K)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!L:L)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!M:M)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!N:N)))","v":39.860052264582478},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!O:O)))","v":24.076884071928355},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!P:P)))","v":6.0192210179820886},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!Q:Q)))","v":30.986643998464665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"M",2,"AE**",0,0,0.13100000000000001]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!K:K)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!L:L)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!M:M)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!N:N)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!O:O)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!P:P)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"Q",2,"AE**",0,0,0.13100000000000001]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!K:K)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!L:L)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!M:M)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!N:N)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!O:O)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!P:P)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"D",2,"AE**",0,0,0.13100000000000001]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F454:F458)","v":46.37921969103288},129.00945882880723,843.76652690915239,277.28192120502393,468.47597182954593,380.2943839161083,{"$f":"SUM(L454:L458)","v":307.57342832876026},{"$f":"SUM(M454:M457)","v":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",{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!K:K)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!L:L)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!M:M)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!N:N)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!O:O)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!P:P)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","G",2,"x",0,1,0.13100000000000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!K:K)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!L:L)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!M:M)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!N:N)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!O:O)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!P:P)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","R",2,"x",0,1,{"$f":"1-AN340","v":0.13100000000000001}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!K:K)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!L:L)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!M:M)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!N:N)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!O:O)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!P:P)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","M",2,"x",0,1,{"$f":"1-AN341","v":0.13100000000000001}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!K:K)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!L:L)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!M:M)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!N:N)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!O:O)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!P:P)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","Q",2,"x",0,1,{"$f":"1-AN342","v":0.13100000000000001}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!K:K)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!L:L)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!M:M)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!N:N)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!O:O)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!P:P)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","D",2,"x",0,1,{"$f":"1-AN343","v":0.13100000000000001}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F462:F466)","v":0},0,0,0,0,0,{"$f":"SUM(L462:L466)","v":0},{"$f":"SUM(M462:M465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!K:K)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!L:L)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!M:M)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!N:N)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!O:O)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!P:P)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN347","v":0.13100000000000001}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!K:K)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!L:L)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!M:M)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!N:N)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!O:O)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!P:P)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN348","v":0.13100000000000001}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!K:K)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!L:L)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!M:M)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!N:N)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!O:O)))","v":1074.1414433017235},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!P:P)))","v":6.8818458727286069},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!Q:Q)))","v":24.659947710610844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN349","v":0.13100000000000001}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!K:K)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!L:L)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!M:M)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!N:N)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!O:O)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!P:P)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN350","v":0.13100000000000001}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!K:K)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!L:L)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!M:M)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!N:N)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!O:O)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!P:P)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN351","v":0.13100000000000001}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F470:F474)","v":0},0,0,0,1074.1414433017235,6.8818458727286069,{"$f":"SUM(L470:L474)","v":24.659947710610844},{"$f":"SUM(M470:M473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F478:F482)","v":0},0,0,0,0,0,{"$f":"SUM(L478:L482)","v":0},{"$f":"SUM(M478:M481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F486:F490)","v":0},0,0,0,0,0,{"$f":"SUM(L486:L490)","v":0},{"$f":"SUM(M486:M489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!K:K)))","v":401.77700000000004},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!L:L)))","v":1017.6467969600001},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!M:M)))","v":302.47931177999999},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!N:N)))","v":1482.5966201000463},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!O:O)))","v":952.86576416164326},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!P:P)))","v":7264.2306363827247},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!Q:Q)))","v":10540.027593115372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN371","v":0.13100000000000001}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!K:K)))","v":473.041},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!L:L)))","v":3058.5766920800002},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!M:M)))","v":1903.7837},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!N:N)))","v":2701.2458556138472},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!O:O)))","v":1405.3440761330671},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!P:P)))","v":4862.5816779361667},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!Q:Q)))","v":9594.6270357453668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN372","v":0.13100000000000001}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!K:K)))","v":0},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!L:L)))","v":0},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!M:M)))","v":7.3056745479999998},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!N:N)))","v":58.744972161999996},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!O:O)))","v":15.902560714807519},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!P:P)))","v":82.35542307883648},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!Q:Q)))","v":550.80701871786516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN373","v":0.13100000000000001}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!K:K)))","v":0},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!L:L)))","v":0},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!M:M)))","v":21.802894872},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!N:N)))","v":26.552524668000004},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!O:O)))","v":64.305702315538042},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!P:P)))","v":33.405265667999998},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!Q:Q)))","v":56.410303096416001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN374","v":0.13100000000000001}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!K:K)))","v":2694.1460000000002},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!L:L)))","v":2652.8637079999999},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!M:M)))","v":3173.4899340000002},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!N:N)))","v":1409.1440750000002},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!O:O)))","v":2638.0650020785633},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!P:P)))","v":2789.5823690137572},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!Q:Q)))","v":2954.6818643313732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN375","v":0.13100000000000001}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F494:F498)","v":3568.9639999999999},6729.0871970400003,5408.8615152000002,5678.2840475438934,5076.4831054036185,15032.155372079484,{"$f":"SUM(L494:L498)","v":23696.553815006391},{"$f":"SUM(M494:M497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC505&'5.6.1'!$AJ505,Allocation!M:M)*Allocation!$H$112*$AN505","v":2160.6168619457608},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,null,null,null,null,2,null,null,null,{"$f":"1-AN371","v":0.13100000000000001}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F502:F506)","v":0},2160.6168619457608,0,0,0,0,{"$f":"SUM(L502:L506)","v":0},{"$f":"SUM(M502:M505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F510:F514)","v":0},0,0,0,0,0,{"$f":"SUM(L510:L514)","v":0},{"$f":"SUM(M510:M513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$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",{"$f":"SUM(F521:F525)","v":0},0,0,0,0,0,{"$f":"SUM(L521:L525)","v":0},{"$f":"SUM(M521:M524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F529:F533)","v":0},0,0,0,0,0,{"$f":"SUM(L529:L533)","v":0},{"$f":"SUM(M529:M532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F537:F541)","v":0},0,0,0,0,0,{"$f":"SUM(L537:L541)","v":0},{"$f":"SUM(M537:M540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F545:F549)","v":0},0,0,0,0,0,{"$f":"SUM(L545:L549)","v":0},{"$f":"SUM(M545:M548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F553:F557)","v":0},0,0,0,0,0,{"$f":"SUM(L553:L557)","v":0},{"$f":"SUM(M553:M556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F561:F565)","v":0},0,0,0,0,0,{"$f":"SUM(L561:L565)","v":0},{"$f":"SUM(M561:M564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F569:F573)","v":0},0,0,0,0,0,{"$f":"SUM(L569:L573)","v":0},{"$f":"SUM(M569:M572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F577:F581)","v":0},0,0,0,0,0,{"$f":"SUM(L577:L581)","v":0},{"$f":"SUM(M577:M580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F585:F589)","v":0},0,0,0,0,0,{"$f":"SUM(L585:L589)","v":0},{"$f":"SUM(M585:M588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F593:F597)","v":0},0,0,0,0,0,{"$f":"SUM(L593:L597)","v":0},{"$f":"SUM(M593:M596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F601:F605)","v":0},0,0,0,0,0,{"$f":"SUM(L601:L605)","v":0},{"$f":"SUM(M601:M604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F609:F613)","v":0},0,0,0,0,0,{"$f":"SUM(L609:L613)","v":0},{"$f":"SUM(M609:M612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F617:F621)","v":0},0,0,0,0,0,{"$f":"SUM(L617:L621)","v":0},{"$f":"SUM(M617:M620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F625:F629)","v":0},0,0,0,0,0,{"$f":"SUM(L625:L629)","v":0},{"$f":"SUM(M625:M628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F633:F637)","v":0},0,0,0,0,0,{"$f":"SUM(L633:L637)","v":0},{"$f":"SUM(M633:M636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$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",{"$f":"SUM(F644:F648)","v":0},0,0,0,0,0,{"$f":"SUM(L644:L648)","v":0},{"$f":"SUM(M644:M647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F652:F656)","v":0},0,0,0,0,0,{"$f":"SUM(L652:L656)","v":0},{"$f":"SUM(M652:M655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F660:F664)","v":0},0,0,0,0,0,{"$f":"SUM(L660:L664)","v":0},{"$f":"SUM(M660:M663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$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",{"$f":"SUM(F668:F672)","v":0},0,0,0,0,0,{"$f":"SUM(L668:L672)","v":0},{"$f":"SUM(M668:M671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F676:F680)","v":0},0,0,0,0,0,{"$f":"SUM(L676:L680)","v":0},{"$f":"SUM(M676:M679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F684:F688)","v":0},0,0,0,0,0,{"$f":"SUM(L684:L688)","v":0},{"$f":"SUM(M684:M687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F692:F696)","v":0},0,0,0,0,0,{"$f":"SUM(L692:L696)","v":0},{"$f":"SUM(M692:M695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F700:F704)","v":0},0,0,0,0,0,{"$f":"SUM(L700:L704)","v":0},{"$f":"SUM(M700:M703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F708:F712)","v":0},0,0,0,0,0,{"$f":"SUM(L708:L712)","v":0},{"$f":"SUM(M708:M711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F716:F720)","v":0},0,0,0,0,0,{"$f":"SUM(L716:L720)","v":0},{"$f":"SUM(M716:M719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F724:F728)","v":0},0,0,0,0,0,{"$f":"SUM(L724:L728)","v":0},{"$f":"SUM(M724:M727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F732:F736)","v":0},0,0,0,0,0,{"$f":"SUM(L732:L736)","v":0},{"$f":"SUM(M732:M735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F740:F744)","v":0},0,0,0,0,0,{"$f":"SUM(L740:L744)","v":0},{"$f":"SUM(M740:M743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F748:F752)","v":0},0,0,0,0,0,{"$f":"SUM(L748:L752)","v":0},{"$f":"SUM(M748:M751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F756:F760)","v":0},0,0,0,0,0,{"$f":"SUM(L756:L760)","v":0},{"$f":"SUM(M756:M759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[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,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$783:$D$1517,$D773,F$783:F$1517)","v":19844.714387543547},21373.768458723411,906.91564000000005,2311.2055927438646,188924.80766846586,23494.398415937292,16018.701239388633,{"$f":"SUMIF($D$783:$D$1517,$D773,M$783:M$1517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",9274.2685951967051,15937.792601276566,19902.900000000005,12654.629999999997,10316.847683827153,14940.564680310807,9151.7309996192798,{"$f":"SUMIF($D$783:$D$1517,$D774,M$783:M$1517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,1297.6661996393714,1488.5909974189824,5423.2739595589719,3019.7428776700785,4177.3187375950374,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",4244,4273.1180753063618,1467,374.9,798.95119911177005,847.9887164492402,216.58,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",12554.398000000001,10308.047380000002,14382.248800000001,14384.51433,12329.557867152818,13863.004864449529,15352.06078612459,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F773:F777)","v":45917.380982740251},51892.726515306342,37956.730639639376,31213.840920162846,217793.43837811658,56165.699554816951,{"$f":"SUM(L773:L777)","v":44916.391762727537},{"$f":"SUM(M773:M776)","v":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",{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!K:K)))","v":3543.8293661296402},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!L:L)))","v":464.71419633727515},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!M:M)))","v":0},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!N:N)))","v":151.9098956604405},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!O:O)))","v":177.11903106015419},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!P:P)))","v":0},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!K:K)))","v":241},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!L:L)))","v":0},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!M:M)))","v":343.8},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!N:N)))","v":978.30000000000007},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!O:O)))","v":0},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!P:P)))","v":225},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!Q:Q)))","v":594.25920000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!K:K)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!L:L)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!M:M)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!N:N)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!O:O)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!P:P)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!K:K)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!L:L)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!M:M)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!N:N)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!O:O)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!P:P)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!K:K)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!L:L)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!M:M)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!N:N)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!O:O)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!P:P)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F783:F787)","v":3784.8293661296402},464.71419633727515,343.8,1130.2098956604405,177.11903106015419,225,{"$f":"SUM(L783:L787)","v":594.25920000000008},{"$f":"SUM(M783:M786)","v":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",{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!K:K)))","v":71.976728100412004},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!L:L)))","v":330.41264757653443},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!M:M)))","v":7.3920000000000003},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!N:N)))","v":-53.255870000000002},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!O:O)))","v":502.84467224499997},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!P:P)))","v":770.96443866041841},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!Q:Q)))","v":50.7699456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!K:K)))","v":71.976728100412004},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!L:L)))","v":0},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!M:M)))","v":103.854},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!N:N)))","v":48.141800000000003},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!O:O)))","v":0},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!P:P)))","v":180.0154},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!Q:Q)))","v":53.943067200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!K:K)))","v":0},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!L:L)))","v":0},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!M:M)))","v":7.854000000000001},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!N:N)))","v":45.141800000000003},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!O:O)))","v":0},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!P:P)))","v":55.015400000000007},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!Q:Q)))","v":53.943067200000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!K:K)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!L:L)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!M:M)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!N:N)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!O:O)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!P:P)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!K:K)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!L:L)))","v":318.166},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!M:M)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!N:N)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!O:O)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!P:P)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F791:F795)","v":143.95345620082401},648.57864757653442,119.1,40.027730000000005,502.84467224499997,1005.9952386604184,{"$f":"SUM(L791:L795)","v":158.65608},{"$f":"SUM(M791:M794)","v":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",{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!K:K)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!L:L)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!M:M)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!N:N)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!O:O)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!P:P)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!K:K)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!L:L)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!M:M)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!N:N)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!O:O)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!P:P)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!K:K)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!L:L)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!M:M)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!N:N)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!O:O)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!P:P)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!K:K)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!L:L)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!M:M)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!N:N)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!O:O)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!P:P)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!K:K)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!L:L)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!M:M)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!N:N)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!O:O)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!P:P)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F799:F803)","v":0},0,0,0,0,0,{"$f":"SUM(L799:L803)","v":0},{"$f":"SUM(M799:M802)","v":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",{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!K:K)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!L:L)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!M:M)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!N:N)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!O:O)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!P:P)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!K:K)))","v":610.20978336455596},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!L:L)))","v":506.76890262853783},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!M:M)))","v":175.2},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!N:N)))","v":216.7},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!O:O)))","v":0},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!P:P)))","v":25},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!Q:Q)))","v":66.028800000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!K:K)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!L:L)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!M:M)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!N:N)))","v":17},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!O:O)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!P:P)))","v":725},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!Q:Q)))","v":94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!K:K)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!L:L)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!M:M)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!N:N)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!O:O)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!P:P)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!K:K)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!L:L)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!M:M)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!N:N)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!O:O)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!P:P)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F807:F811)","v":610.20978336455596},506.76890262853783,175.2,233.7,0,750,{"$f":"SUM(L807:L811)","v":160.02879999999999},{"$f":"SUM(M807:M810)","v":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",{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!K:K)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!L:L)))","v":517.10418708790996},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!M:M)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!N:N)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!O:O)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!P:P)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!K:K)))","v":442.0517637317347},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!L:L)))","v":517.10418708790996},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!M:M)))","v":481},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!N:N)))","v":352},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!O:O)))","v":0},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!P:P)))","v":598},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!Q:Q)))","v":1075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!K:K)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!L:L)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!M:M)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!N:N)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!O:O)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!P:P)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!K:K)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!L:L)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!M:M)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!N:N)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!O:O)))","v":402.22001346324322},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!P:P)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!K:K)))","v":195},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!L:L)))","v":393.65600000000001},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!M:M)))","v":948},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!N:N)))","v":650.24510999999995},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!O:O)))","v":288.28176606455486},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!P:P)))","v":320.9392079436264},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!Q:Q)))","v":357.88724361560236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F815:F819)","v":637.0517637317347},1427.8643741758199,1429,1002.24511,690.50177952779813,918.93920794362634,{"$f":"SUM(L815:L819)","v":1432.8872436156023},{"$f":"SUM(M815:M818)","v":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",{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!K:K)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!L:L)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!M:M)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!N:N)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!O:O)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!P:P)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!K:K)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!L:L)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!M:M)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!N:N)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!O:O)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!P:P)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!K:K)))","v":0},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!L:L)))","v":0},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!M:M)))","v":14.513231513500118},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!N:N)))","v":12.562145008112207},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!O:O)))","v":138.49346747470449},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!P:P)))","v":20.469464970259715},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!Q:Q)))","v":60.818010577955157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!K:K)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!L:L)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!M:M)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!N:N)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!O:O)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!P:P)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!K:K)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!L:L)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!M:M)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!N:N)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!O:O)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!P:P)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F823:F827)","v":0},0,14.513231513500118,12.562145008112207,138.49346747470449,20.469464970259715,{"$f":"SUM(L823:L827)","v":60.818010577955157},{"$f":"SUM(M823:M826)","v":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",{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!K:K)))","v":65.533171327148807},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!L:L)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!M:M)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!N:N)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!O:O)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!P:P)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!K:K)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!L:L)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!M:M)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!N:N)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!O:O)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!P:P)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!K:K)))","v":0},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!L:L)))","v":0},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!M:M)))","v":130.61908362150106},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!N:N)))","v":113.05930507300987},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!O:O)))","v":1246.4412072723408},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!P:P)))","v":184.22518473233745},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!Q:Q)))","v":547.36209520159639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!K:K)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!L:L)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!M:M)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!N:N)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!O:O)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!P:P)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!K:K)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!L:L)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!M:M)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!N:N)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!O:O)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!P:P)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F831:F835)","v":65.533171327148807},0,130.61908362150106,113.05930507300987,1246.4412072723408,184.22518473233745,{"$f":"SUM(L831:L835)","v":547.36209520159639},{"$f":"SUM(M831:M834)","v":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",{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!K:K)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!L:L)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!M:M)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!N:N)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!O:O)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!P:P)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!K:K)))","v":30.266992101999033},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!L:L)))","v":15.846029386972784},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!M:M)))","v":1489.6214340906497},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!N:N)))","v":39.472860229312303},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!O:O)))","v":209.82461101056998},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!P:P)))","v":84.606697988133064},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!Q:Q)))","v":87.110196572339831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!K:K)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!L:L)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!M:M)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!N:N)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!O:O)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!P:P)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!K:K)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!L:L)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!M:M)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!N:N)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!O:O)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!P:P)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!K:K)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!L:L)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!M:M)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!N:N)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!O:O)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!P:P)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F839:F843)","v":30.266992101999033},15.846029386972784,1489.6214340906497,39.472860229312303,209.82461101056998,84.606697988133064,{"$f":"SUM(L839:L843)","v":87.110196572339831},{"$f":"SUM(M839:M842)","v":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",{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!K:K)))","v":0},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!L:L)))","v":92.378042570958556},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!M:M)))","v":0},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!N:N)))","v":-30.053377916575936},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!O:O)))","v":688.4443258507938},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!P:P)))","v":0},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!K:K)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!L:L)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!M:M)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!N:N)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!O:O)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!P:P)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!K:K)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!L:L)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!M:M)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!N:N)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!O:O)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!P:P)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!K:K)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!L:L)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!M:M)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!N:N)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!O:O)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!P:P)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!K:K)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!L:L)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!M:M)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!N:N)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!O:O)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!P:P)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F847:F851)","v":0},92.378042570958556,0,-30.053377916575936,688.4443258507938,0,{"$f":"SUM(L847:L851)","v":0},{"$f":"SUM(M847:M850)","v":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",{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!K:K)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!L:L)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!M:M)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!N:N)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!O:O)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!P:P)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!K:K)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!L:L)))","v":709.2819302887923},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!M:M)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!N:N)))","v":457.57859333785331},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!O:O)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!P:P)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!K:K)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!L:L)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!M:M)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!N:N)))","v":6.5149380961000896},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!O:O)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!P:P)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!K:K)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!L:L)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!M:M)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!N:N)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!O:O)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!P:P)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!K:K)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!L:L)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!M:M)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!N:N)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!O:O)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!P:P)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F855:F859)","v":0},709.2819302887923,0,464.09353143395339,0,0,{"$f":"SUM(L855:L859)","v":0},{"$f":"SUM(M855:M858)","v":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",{"$f":"SUM(F863:F867)","v":0},0,0,0,0,0,{"$f":"SUM(L863:L867)","v":0},{"$f":"SUM(M863:M866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F871:F875)","v":0},0,0,0,0,0,{"$f":"SUM(L871:L875)","v":0},{"$f":"SUM(M871:M874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!K:K)))","v":6209.4766305732501},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!L:L)))","v":2701.0897134810448},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!M:M)))","v":59.808},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!N:N)))","v":707.71998999999994},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!O:O)))","v":1839.3762122053874},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!P:P)))","v":755.26713968734862},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!Q:Q)))","v":732.40126439999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!K:K)))","v":1658},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!L:L)))","v":2701.0897134810448},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!M:M)))","v":4518.5460000000003},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!N:N)))","v":3909.3944499999998},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!O:O)))","v":2832.040554690057},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!P:P)))","v":6659.7319694519383},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!Q:Q)))","v":3671.1237028000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!K:K)))","v":0},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!L:L)))","v":0},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!M:M)))","v":63.546000000000006},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!N:N)))","v":365.73820000000006},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!O:O)))","v":0},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!P:P)))","v":552.1246000000001},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!Q:Q)))","v":526.44845280000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!K:K)))","v":4152},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!L:L)))","v":0},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!M:M)))","v":1467},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!N:N)))","v":260.83749999999998},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!O:O)))","v":0},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!P:P)))","v":29.2457686684651},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!Q:Q)))","v":27.967499999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!K:K)))","v":7443.3980000000001},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!L:L)))","v":1194.3773799999999},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!M:M)))","v":4827.9939999999997},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!N:N)))","v":9989.0723800000014},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!O:O)))","v":4971.1069822515019},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!P:P)))","v":5670.9661138492947},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!Q:Q)))","v":6216.9158880306732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F879:F883)","v":19462.874630573249},6596.5568069620895,10936.894,15232.76252,9642.5237491469452,13667.335591657047,{"$f":"SUM(L879:L883)","v":11174.856808030674},{"$f":"SUM(M879:M882)","v":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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC890&'5.6.1'!$AJ890,Allocation!M:M)*Allocation!$H$112*$AN890","v":2535.5097067796833},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,null,null,null,null,null,1,null,null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F887:F891)","v":0},2535.5097067796833,0,0,0,0,{"$f":"SUM(L887:L891)","v":0},{"$f":"SUM(M887:M890)","v":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",{"$f":"SUM(F895:F899)","v":0},0,0,0,0,0,{"$f":"SUM(L895:L899)","v":0},{"$f":"SUM(M895:M898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$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",{"$f":"SUM(F907:F911)","v":0},0,0,0,0,0,{"$f":"SUM(L907:L911)","v":0},{"$f":"SUM(M907:M910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F915:F919)","v":0},0,0,0,0,0,{"$f":"SUM(L915:L919)","v":0},{"$f":"SUM(M915:M918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F923:F927)","v":0},0,0,0,0,0,{"$f":"SUM(L923:L927)","v":0},{"$f":"SUM(M923:M926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F931:F935)","v":0},0,0,0,0,0,{"$f":"SUM(L931:L935)","v":0},{"$f":"SUM(M931:M934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F939:F943)","v":0},0,0,0,0,0,{"$f":"SUM(L939:L943)","v":0},{"$f":"SUM(M939:M942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F947:F951)","v":0},0,0,0,0,0,{"$f":"SUM(L947:L951)","v":0},{"$f":"SUM(M947:M950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F955:F959)","v":0},0,0,0,0,0,{"$f":"SUM(L955:L959)","v":0},{"$f":"SUM(M955:M958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F963:F967)","v":0},0,0,0,0,0,{"$f":"SUM(L963:L967)","v":0},{"$f":"SUM(M963:M966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F971:F975)","v":0},0,0,0,0,0,{"$f":"SUM(L971:L975)","v":0},{"$f":"SUM(M971:M974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F979:F983)","v":0},0,0,0,0,0,{"$f":"SUM(L979:L983)","v":0},{"$f":"SUM(M979:M982)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F987:F991)","v":0},0,0,0,0,0,{"$f":"SUM(L987:L991)","v":0},{"$f":"SUM(M987:M990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F995:F999)","v":0},0,0,0,0,0,{"$f":"SUM(L995:L999)","v":0},{"$f":"SUM(M995:M998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1003:F1007)","v":0},0,0,0,0,0,{"$f":"SUM(L1003:L1007)","v":0},{"$f":"SUM(M1003:M1006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1011:F1015)","v":0},0,0,0,0,0,{"$f":"SUM(L1011:L1015)","v":0},{"$f":"SUM(M1011:M1014)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1019:F1023)","v":0},0,0,0,0,0,{"$f":"SUM(L1019:L1023)","v":0},{"$f":"SUM(M1019:M1022)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!K:K)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!L:L)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!M:M)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!N:N)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!O:O)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!P:P)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!K:K)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!L:L)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!M:M)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!N:N)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!O:O)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!P:P)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!K:K)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!L:L)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!M:M)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!N:N)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!O:O)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!P:P)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!K:K)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!L:L)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!M:M)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!N:N)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!O:O)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!P:P)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!K:K)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!L:L)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!M:M)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!N:N)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!O:O)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!P:P)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1031:F1035)","v":0},0,0,0,0,0,{"$f":"SUM(L1031:L1035)","v":0},{"$f":"SUM(M1031:M1034)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!K:K)))","v":437.10631905544369},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!L:L)))","v":1221.8596575203073},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!M:M)))","v":15.030909956},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!N:N)))","v":127.65045347500001},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!O:O)))","v":4966.0747602091151},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!P:P)))","v":9.2099080000000004},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!Q:Q)))","v":46.189280287999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","G",2,"x",1,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!K:K)))","v":1479.4349999999999},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!L:L)))","v":1221.8596575203073},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!M:M)))","v":2984.7802499999998},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!N:N)))","v":2781.3914999999997},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!O:O)))","v":4735.5812781043405},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!P:P)))","v":1774.3375000000001},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!Q:Q)))","v":320.93411200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","R",2,"x",1,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!K:K)))","v":0},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!L:L)))","v":0},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!M:M)))","v":115.279103144},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!N:N)))","v":266.74580000000003},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!O:O)))","v":756.15820195789604},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!P:P)))","v":2.9083919999999996},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!Q:Q)))","v":647.20645651199993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","M",2,"x",1,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!K:K)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!L:L)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!M:M)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!N:N)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!O:O)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!P:P)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!K:K)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!L:L)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!M:M)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!N:N)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!O:O)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!P:P)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","D",2,"x",1,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1039:F1043)","v":1916.5413190554436},2443.7193150406147,3115.0902630999999,3175.787753475,10457.814240271353,1786.4558000000002,{"$f":"SUM(L1039:L1043)","v":1014.3298488},{"$f":"SUM(M1039:M1042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!K:K)))","v":5385.9568686242301},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!L:L)))","v":10436.994177978835},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!M:M)))","v":0},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!N:N)))","v":0},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!O:O)))","v":111058.26851014576},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!P:P)))","v":223.75},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!Q:Q)))","v":1002.3935599729859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","G",2,"x",1,0,{"$f":"AN1039","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!K:K)))","v":174.52500000000001},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!L:L)))","v":3478.9980593262785},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!M:M)))","v":3979.17},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!N:N)))","v":1388.145},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!O:O)))","v":0},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!P:P)))","v":3134.935917119546},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!Q:Q)))","v":1537.8515710519869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","R",2,"x",1,0,{"$f":"AN1040","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!K:K)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!L:L)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!M:M)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!N:N)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!O:O)))","v":323.24930367309395},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!P:P)))","v":58.71200000000001},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!Q:Q)))","v":570.4171520000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","M",2,"x",1,0,{"$f":"AN1041","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!K:K)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!L:L)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!M:M)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!N:N)))","v":54.594999999999999},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!O:O)))","v":297.76324527671494},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!P:P)))","v":689.15},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!Q:Q)))","v":127.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN1042","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!K:K)))","v":112.77},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!L:L)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!M:M)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!N:N)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!O:O)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!P:P)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","D",2,"x",1,0,{"$f":"AN1043","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1047:F1051)","v":5673.2518686242302},13915.992237305114,3979.17,1442.74,111679.28105909556,4106.5479171195457,{"$f":"SUM(L1047:L1051)","v":3237.7522830249727},{"$f":"SUM(M1047:M1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!K:K)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!L:L)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!M:M)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!N:N)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!O:O)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!P:P)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","G",2,"x",1,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!K:K)))","v":719.62654000000009},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!L:L)))","v":742.95443911809468},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!M:M)))","v":102.03},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!N:N)))","v":-0.89500000000000002},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!O:O)))","v":0},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!P:P)))","v":0},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","R",2,"x",1,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!K:K)))","v":0},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!L:L)))","v":0},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!M:M)))","v":530.73500000000001},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!N:N)))","v":265.815},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!O:O)))","v":0},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!P:P)))","v":640.82000000000005},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","M",2,"x",1,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!K:K)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!L:L)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!M:M)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!N:N)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!O:O)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!P:P)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!K:K)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!L:L)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!M:M)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!N:N)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!O:O)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!P:P)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","D",2,"x",1,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1055:F1059)","v":719.62654000000009},742.95443911809468,632.76499999999999,264.92,0,640.82000000000005,{"$f":"SUM(L1055:L1059)","v":0},{"$f":"SUM(M1055:M1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!K:K)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!L:L)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!M:M)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!N:N)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!O:O)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!P:P)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","G",2,"x",1,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!K:K)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!L:L)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!M:M)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!N:N)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!O:O)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!P:P)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","R",2,"x",1,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!K:K)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!L:L)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!M:M)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!N:N)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!O:O)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!P:P)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","M",2,"x",1,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!K:K)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!L:L)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!M:M)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!N:N)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!O:O)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!P:P)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!K:K)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!L:L)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!M:M)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!N:N)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!O:O)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!P:P)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","D",2,"x",1,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1063:F1067)","v":0},0,0,0,0,0,{"$f":"SUM(L1063:L1067)","v":0},{"$f":"SUM(M1063:M1066)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!K:K)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!L:L)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!M:M)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!N:N)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!O:O)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!P:P)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!K:K)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!L:L)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!M:M)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!N:N)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!O:O)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!P:P)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!K:K)))","v":0},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!L:L)))","v":0},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!M:M)))","v":8.9017169431411318},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!N:N)))","v":7.7050144867385066},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!O:O)))","v":111.92165737098269},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!P:P)))","v":16.5421264030896},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!Q:Q)))","v":49.149267947486067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!K:K)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!L:L)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!M:M)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!N:N)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!O:O)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!P:P)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!K:K)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!L:L)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!M:M)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!N:N)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!O:O)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!P:P)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1071:F1075)","v":0},0,8.9017169431411318,7.7050144867385066,111.92165737098269,16.5421264030896,{"$f":"SUM(L1071:L1075)","v":49.149267947486067},{"$f":"SUM(M1071:M1074)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!K:K)))","v":40.194889814719446},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!L:L)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!M:M)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!N:N)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!O:O)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!P:P)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!K:K)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!L:L)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!M:M)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!N:N)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!O:O)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!P:P)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!K:K)))","v":0},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!L:L)))","v":0},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!M:M)))","v":80.115452488270193},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!N:N)))","v":69.345130380646552},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!O:O)))","v":1007.2949163388442},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!P:P)))","v":148.87913762780641},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!Q:Q)))","v":442.34341152737466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!K:K)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!L:L)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!M:M)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!N:N)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!O:O)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!P:P)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!K:K)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!L:L)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!M:M)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!N:N)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!O:O)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!P:P)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1079:F1083)","v":40.194889814719446},0,80.115452488270193,69.345130380646552,1007.2949163388442,148.87913762780641,{"$f":"SUM(L1079:L1083)","v":442.34341152737466},{"$f":"SUM(M1079:M1082)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!K:K)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!L:L)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!M:M)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!N:N)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!O:O)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!P:P)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!K:K)))","v":43.59663846871085},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!L:L)))","v":22.824653735671113},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!M:M)))","v":2145.653816488868},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!N:N)))","v":56.856790094765479},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!O:O)))","v":256.12697314553986},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!P:P)))","v":103.27700530062091},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!Q:Q)))","v":106.33295527502464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!K:K)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!L:L)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!M:M)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!N:N)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!O:O)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!P:P)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!K:K)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!L:L)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!M:M)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!N:N)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!O:O)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!P:P)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!K:K)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!L:L)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!M:M)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!N:N)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!O:O)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!P:P)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1087:F1091)","v":43.59663846871085},22.824653735671113,2145.653816488868,56.856790094765479,256.12697314553986,103.27700530062091,{"$f":"SUM(L1087:L1091)","v":106.33295527502464},{"$f":"SUM(M1087:M1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!K:K)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!L:L)))","v":2.8633547698363788},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!M:M)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!N:N)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!O:O)))","v":4365.0148226800875},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!P:P)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","G",2,"x",1,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!K:K)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!L:L)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!M:M)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!N:N)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!O:O)))","v":1047.6396662233594},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!P:P)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","R",2,"x",1,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!K:K)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!L:L)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!M:M)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!N:N)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!O:O)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!P:P)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","M",2,"x",1,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!K:K)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!L:L)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!M:M)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!N:N)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!O:O)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!P:P)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!K:K)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!L:L)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!M:M)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!N:N)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!O:O)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!P:P)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","D",2,"x",1,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1095:F1099)","v":0},2.8633547698363788,0,0,5412.6544889034467,0,{"$f":"SUM(L1095:L1099)","v":0},{"$f":"SUM(M1095:M1098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!K:K)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!L:L)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!M:M)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!N:N)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!O:O)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!P:P)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!K:K)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!L:L)))","v":1021.6511697952151},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!M:M)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!N:N)))","v":659.09715896262128},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!O:O)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!P:P)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!K:K)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!L:L)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!M:M)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!N:N)))","v":9.3841304039904188},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!O:O)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!P:P)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!K:K)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!L:L)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!M:M)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!N:N)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!O:O)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!P:P)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!K:K)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!L:L)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!M:M)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!N:N)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!O:O)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!P:P)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1103:F1107)","v":0},1021.6511697952151,0,668.48128936661169,0,0,{"$f":"SUM(L1103:L1107)","v":0},{"$f":"SUM(M1103:M1106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1111:F1115)","v":0},0,0,0,0,0,{"$f":"SUM(L1111:L1115)","v":0},{"$f":"SUM(M1111:M1114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1119:F1123)","v":0},0,0,0,0,0,{"$f":"SUM(L1119:L1123)","v":0},{"$f":"SUM(M1119:M1122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!K:K)))","v":3045.4810723203263},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!L:L)))","v":3793.2051658753912},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!M:M)))","v":736.51458784400006},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!N:N)))","v":1246.07158125},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!O:O)))","v":45827.377874223603},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!P:P)))","v":19428.549411642623},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!Q:Q)))","v":12587.21653604184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","G",2,"x",1,0,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!K:K)))","v":3150.4},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!L:L)))","v":3793.2051658753912},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!M:M)))","v":2236.2022500000003},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!N:N)))","v":1069.8774062499999},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!O:O)))","v":471.76143625000003},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!P:P)))","v":1402.9980760991405},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!Q:Q)))","v":1260.69946125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","R",2,"x",1,0,{"$f":"AN1032","v":0.89500000000000002}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!K:K)))","v":0},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!L:L)))","v":0},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!M:M)))","v":232.583554056},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!N:N)))","v":212.07919999999999},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!O:O)))","v":1415.6895805658567},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!P:P)))","v":459.34120800000005},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!Q:Q)))","v":881.68237708799995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","M",2,"x",1,0,{"$f":"AN1033","v":0.89500000000000002}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!K:K)))","v":82.34},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!L:L)))","v":0},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!M:M)))","v":0},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!N:N)))","v":47.490937500000001},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!O:O)))","v":57.311165878716572},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!P:P)))","v":43.624938263793773},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!Q:Q)))","v":41.718187499999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!K:K)))","v":4287.05},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!L:L)))","v":7519.6539600000006},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!M:M)))","v":7702.598046000001},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!N:N)))","v":3351.9511717999999},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!O:O)))","v":6327.8013613589019},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!P:P)))","v":7044.634090677665},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!Q:Q)))","v":7855.6456007580919},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","D",2,"x",1,0,{"$f":"AN1035","v":0.89500000000000002}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1127:F1131)","v":10565.271072320327},15106.064291750783,10907.898437900001,5927.4702968000001,54099.941418277078,28379.147724683226,{"$f":"SUM(L1127:L1131)","v":22626.962162637934},{"$f":"SUM(M1127:M1130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1138&'5.6.1'!$AJ1138,Allocation!M:M)*Allocation!$H$112*$AN1138","v":1555.1594898313772},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,null,null,null,null,null,2,null,null,null,{"$f":"AN1031","v":0.89500000000000002}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1135:F1139)","v":0},1555.1594898313772,0,0,0,0,{"$f":"SUM(L1135:L1139)","v":0},{"$f":"SUM(M1135:M1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1143:F1147)","v":0},0,0,0,0,0,{"$f":"SUM(L1143:L1147)","v":0},{"$f":"SUM(M1143:M1146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!K:K)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!L:L)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!M:M)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!N:N)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!O:O)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!P:P)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN1031","v":0.10499999999999998}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!K:K)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!L:L)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!M:M)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!N:N)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!O:O)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!P:P)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN1032","v":0.10499999999999998}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!K:K)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!L:L)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!M:M)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!N:N)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!O:O)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!P:P)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","M",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!K:K)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!L:L)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!M:M)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!N:N)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!O:O)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!P:P)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","Q",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!K:K)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!L:L)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!M:M)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!N:N)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!O:O)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!P:P)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","D",2,"x",1,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1154:F1158)","v":0},0,0,0,0,0,{"$f":"SUM(L1154:L1158)","v":0},{"$f":"SUM(M1154:M1157)","v":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",{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!K:K)))","v":51.280629609856511},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!L:L)))","v":143.34666373143267},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!M:M)))","v":1.7634028439999998},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!N:N)))","v":14.975751524999998},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!O:O)))","v":582.61212270609724},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!P:P)))","v":1.0804919999999998},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!Q:Q)))","v":5.4188541119999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","G",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!K:K)))","v":173.56499999999997},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!L:L)))","v":143.34666373143267},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!M:M)))","v":350.16974999999991},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!N:N)))","v":326.30849999999992},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!O:O)))","v":555.57098793402861},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!P:P)))","v":208.16249999999997},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!Q:Q)))","v":37.651487999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","R",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!K:K)))","v":0},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!L:L)))","v":0},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!M:M)))","v":13.524364055999998},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!N:N)))","v":31.294199999999996},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!O:O)))","v":88.711297436401196},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!P:P)))","v":0.3412079999999999},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!Q:Q)))","v":75.929249087999978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","M",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!K:K)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!L:L)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!M:M)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!N:N)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!O:O)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!P:P)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","Q",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!K:K)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!L:L)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!M:M)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!N:N)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!O:O)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!P:P)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","D",2,"x",1,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1162:F1166)","v":224.84562960985647},286.69332746286534,365.45751689999992,372.57845152499993,1226.8944080765273,209.58419999999995,{"$f":"SUM(L1162:L1166)","v":118.99959119999997},{"$f":"SUM(M1162:M1165)","v":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",{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!K:K)))","v":631.8720348665297},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!L:L)))","v":1224.4518309360642},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!M:M)))","v":0},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!N:N)))","v":0},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!O:O)))","v":13029.182339179109},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!P:P)))","v":26.249999999999996},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!Q:Q)))","v":117.59924446610447},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","G",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!K:K)))","v":20.474999999999998},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!L:L)))","v":408.1506103120214},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!M:M)))","v":466.82999999999993},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!N:N)))","v":162.85499999999996},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!O:O)))","v":0},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!P:P)))","v":367.78577798609194},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!Q:Q)))","v":180.41834073794257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","R",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!K:K)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!L:L)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!M:M)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!N:N)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!O:O)))","v":37.923102665558496},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!P:P)))","v":6.8879999999999999},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!Q:Q)))","v":66.920447999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","M",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!K:K)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!L:L)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!M:M)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!N:N)))","v":6.4049999999999994},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!O:O)))","v":34.933118160955374},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!P:P)))","v":80.84999999999998},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!Q:Q)))","v":14.909999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","Q",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!K:K)))","v":13.229999999999997},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!L:L)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!M:M)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!N:N)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!O:O)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!P:P)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","D",2,"x",1,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1170:F1174)","v":665.57703486652974},1632.6024412480856,466.82999999999993,169.25999999999996,13102.038560005623,481.77377798609189,{"$f":"SUM(L1170:L1174)","v":379.84803320404694},{"$f":"SUM(M1170:M1173)","v":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",{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!K:K)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!L:L)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!M:M)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!N:N)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!O:O)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!P:P)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","G",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!K:K)))","v":84.425460000000001},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!L:L)))","v":87.162252633966403},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!M:M)))","v":11.969999999999999},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!N:N)))","v":-0.10499999999999998},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!O:O)))","v":0},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!P:P)))","v":0},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","R",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!K:K)))","v":0},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!L:L)))","v":0},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!M:M)))","v":62.264999999999986},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!N:N)))","v":31.184999999999995},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!O:O)))","v":0},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!P:P)))","v":75.179999999999993},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","M",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!K:K)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!L:L)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!M:M)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!N:N)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!O:O)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!P:P)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","Q",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!K:K)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!L:L)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!M:M)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!N:N)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!O:O)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!P:P)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","D",2,"x",1,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1178:F1182)","v":84.425460000000001},87.162252633966403,74.234999999999985,31.079999999999995,0,75.179999999999993,{"$f":"SUM(L1178:L1182)","v":0},{"$f":"SUM(M1178:M1181)","v":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",{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!K:K)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!L:L)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!M:M)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!N:N)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!O:O)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!P:P)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","G",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!K:K)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!L:L)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!M:M)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!N:N)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!O:O)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!P:P)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","R",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!K:K)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!L:L)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!M:M)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!N:N)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!O:O)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!P:P)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","M",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!K:K)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!L:L)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!M:M)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!N:N)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!O:O)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!P:P)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","Q",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!K:K)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!L:L)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!M:M)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!N:N)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!O:O)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!P:P)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","D",2,"x",1,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1186:F1190)","v":0},0,0,0,0,0,{"$f":"SUM(L1186:L1190)","v":0},{"$f":"SUM(M1186:M1189)","v":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",{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!K:K)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!L:L)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!M:M)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!N:N)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!O:O)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!P:P)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"G",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!K:K)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!L:L)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!M:M)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!N:N)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!O:O)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!P:P)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"R",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!K:K)))","v":0},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!L:L)))","v":0},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!M:M)))","v":1.0443355072958869},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!N:N)))","v":0.90394024704753395},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!O:O)))","v":13.130473769780091},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!P:P)))","v":1.940696393658556},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!Q:Q)))","v":5.7661152340626103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"M",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!K:K)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!L:L)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!M:M)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!N:N)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!O:O)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!P:P)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"Q",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!K:K)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!L:L)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!M:M)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!N:N)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!O:O)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!P:P)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"D",2,"x",0,1,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1194:F1198)","v":0},0,1.0443355072958869,0.90394024704753395,13.130473769780091,1.940696393658556,{"$f":"SUM(L1194:L1198)","v":5.7661152340626103},{"$f":"SUM(M1194:M1197)","v":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",{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!K:K)))","v":4.7156015983749064},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!L:L)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!M:M)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!N:N)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!O:O)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!P:P)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"G",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!K:K)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!L:L)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!M:M)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!N:N)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!O:O)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!P:P)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"R",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!K:K)))","v":0},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!L:L)))","v":0},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!M:M)))","v":9.3990195656629805},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!N:N)))","v":8.1354622234278064},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!O:O)))","v":118.17426392802082},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!P:P)))","v":17.466267542927007},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!Q:Q)))","v":51.895037106563493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"M",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!K:K)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!L:L)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!M:M)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!N:N)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!O:O)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!P:P)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"Q",2,"x",0,1,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!K:K)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!L:L)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!M:M)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!N:N)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!O:O)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!P:P)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"D",2,"x",0,1,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1202:F1206)","v":4.7156015983749064},0,9.3990195656629805,8.1354622234278064,118.17426392802082,17.466267542927007,{"$f":"SUM(L1202:L1206)","v":51.895037106563493},{"$f":"SUM(M1202:M1205)","v":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",{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!K:K)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!L:L)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!M:M)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!N:N)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!O:O)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!P:P)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"G",2,"AE**",0,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!K:K)))","v":5.1146894292900997},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!L:L)))","v":2.6777526728999623},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!M:M)))","v":251.72474942048169},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!N:N)))","v":6.6703496759222052},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!O:O)))","v":30.048415843890147},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!P:P)))","v":12.116296711246028},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!Q:Q)))","v":12.474815981986131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"R",2,"AE**",0,0,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!K:K)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!L:L)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!M:M)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!N:N)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!O:O)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!P:P)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"M",2,"AE**",0,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!K:K)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!L:L)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!M:M)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!N:N)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!O:O)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!P:P)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"Q",2,"AE**",0,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!K:K)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!L:L)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!M:M)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!N:N)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!O:O)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!P:P)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"D",2,"AE**",0,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1210:F1214)","v":5.1146894292900997},2.6777526728999623,251.72474942048169,6.6703496759222052,30.048415843890147,12.116296711246028,{"$f":"SUM(L1210:L1214)","v":12.474815981986131},{"$f":"SUM(M1210:M1213)","v":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",{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!K:K)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!L:L)))","v":0.33592430260650247},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!M:M)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!N:N)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!O:O)))","v":512.09671104068059},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!P:P)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","G",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!K:K)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!L:L)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!M:M)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!N:N)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!O:O)))","v":122.90744687536616},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!P:P)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN1096","v":0.10499999999999998}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!K:K)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!L:L)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!M:M)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!N:N)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!O:O)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!P:P)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","M",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!K:K)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!L:L)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!M:M)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!N:N)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!O:O)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!P:P)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","Q",2,"x",1,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!K:K)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!L:L)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!M:M)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!N:N)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!O:O)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!P:P)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","D",2,"x",1,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1218:F1222)","v":0},0.33592430260650247,0,0,635.00415791604678,0,{"$f":"SUM(L1218:L1222)","v":0},{"$f":"SUM(M1218:M1221)","v":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",{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!K:K)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!L:L)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!M:M)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!N:N)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!O:O)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!P:P)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"G",2,"AB**",0,0,0.10499999999999998]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!K:K)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!L:L)))","v":119.85851712681293},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!M:M)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!N:N)))","v":77.324247699525372},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!O:O)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!P:P)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"R",2,"AB**",0,0,0.10499999999999998]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!K:K)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!L:L)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!M:M)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!N:N)))","v":1.1009314999094904},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!O:O)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!P:P)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"M",2,"AB**",0,0,0.10499999999999998]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!K:K)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!L:L)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!M:M)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!N:N)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!O:O)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!P:P)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"Q",2,"AB**",0,0,0.10499999999999998]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!K:K)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!L:L)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!M:M)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!N:N)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!O:O)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!P:P)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"D",2,"AB**",0,0,0.10499999999999998]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1226:F1230)","v":0},119.85851712681293,0,78.425179199434865,0,0,{"$f":"SUM(L1226:L1230)","v":0},{"$f":"SUM(M1226:M1229)","v":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",{"$f":"SUM(F1234:F1238)","v":0},0,0,0,0,0,{"$f":"SUM(L1234:L1238)","v":0},{"$f":"SUM(M1234:M1237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1242:F1246)","v":0},0,0,0,0,0,{"$f":"SUM(L1242:L1246)","v":0},{"$f":"SUM(M1242:M1245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!K:K)))","v":357.29107552361364},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!L:L)))","v":445.01289655521344},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!M:M)))","v":86.406739355999989},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!N:N)))","v":146.18716874999998},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!O:O)))","v":5376.3962869200859},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!P:P)))","v":2279.3270259468995},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!Q:Q)))","v":1476.7125545077017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN1127","v":0.10499999999999998}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!K:K)))","v":369.59999999999991},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!L:L)))","v":445.01289655521344},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!M:M)))","v":262.34774999999996},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!N:N)))","v":125.51634374999998},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!O:O)))","v":55.346313749999993},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!P:P)))","v":164.59753965408908},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!Q:Q)))","v":147.90328874999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN1128","v":0.10499999999999998}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!K:K)))","v":0},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!L:L)))","v":0},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!M:M)))","v":27.286338743999995},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!N:N)))","v":24.880799999999994},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!O:O)))","v":166.08648710549153},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!P:P)))","v":53.889191999999994},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!Q:Q)))","v":103.43759731199998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN1129","v":0.10499999999999998}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!K:K)))","v":9.6599999999999984},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!L:L)))","v":0},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!M:M)))","v":0},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!N:N)))","v":5.5715624999999989},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!O:O)))","v":6.7236563321399316},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!P:P)))","v":5.1180095169813917},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!Q:Q)))","v":4.894312499999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN1130","v":0.10499999999999998}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!K:K)))","v":502.94999999999993},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!L:L)))","v":882.19403999999986},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!M:M)))","v":903.65675399999986},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!N:N)))","v":393.2456681999999},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!O:O)))","v":742.36775747785975},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!P:P)))","v":826.46545197894375},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!Q:Q)))","v":921.61205372022289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN1131","v":0.10499999999999998}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1250:F1254)","v":1239.5010755236135},1772.2198331104269,1279.6975820999999,695.40154319999988,6346.9205015855778,3329.3972190969139,{"$f":"SUM(L1250:L1254)","v":2654.5598067899246},{"$f":"SUM(M1250:M1253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1261&'5.6.1'!$AJ1261,Allocation!M:M)*Allocation!$H$112*$AN1261","v":182.4488786953012},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,null,null,null,null,null,2,null,null,null,{"$f":"1-AN1138","v":0.10499999999999998}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1258:F1262)","v":0},182.4488786953012,0,0,0,0,{"$f":"SUM(L1258:L1262)","v":0},{"$f":"SUM(M1258:M1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1266:F1270)","v":0},0,0,0,0,0,{"$f":"SUM(L1266:L1270)","v":0},{"$f":"SUM(M1266:M1269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$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",{"$f":"SUM(F1277:F1281)","v":0},0,0,0,0,0,{"$f":"SUM(L1277:L1281)","v":0},{"$f":"SUM(M1277:M1280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1289)","v":0},{"$f":"SUM(M1285:M1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1297)","v":0},{"$f":"SUM(M1293:M1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1305)","v":0},{"$f":"SUM(M1301:M1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1313)","v":0},{"$f":"SUM(M1309:M1312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1321)","v":0},{"$f":"SUM(M1317:M1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1329)","v":0},{"$f":"SUM(M1325:M1328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1337)","v":0},{"$f":"SUM(M1333:M1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1345)","v":0},{"$f":"SUM(M1341:M1344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1353)","v":0},{"$f":"SUM(M1349:M1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1361)","v":0},{"$f":"SUM(M1357:M1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1369)","v":0},{"$f":"SUM(M1365:M1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1377)","v":0},{"$f":"SUM(M1373:M1376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1385)","v":0},{"$f":"SUM(M1381:M1384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1393)","v":0},{"$f":"SUM(M1389:M1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$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",{"$f":"SUM(F1400:F1404)","v":0},0,0,0,0,0,{"$f":"SUM(L1400:L1404)","v":0},{"$f":"SUM(M1400:M1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1412)","v":0},{"$f":"SUM(M1408:M1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1420)","v":0},{"$f":"SUM(M1416:M1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1428)","v":0},{"$f":"SUM(M1424:M1427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1436)","v":0},{"$f":"SUM(M1432:M1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1444)","v":0},{"$f":"SUM(M1440:M1443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1452)","v":0},{"$f":"SUM(M1448:M1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1460)","v":0},{"$f":"SUM(M1456:M1459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1468)","v":0},{"$f":"SUM(M1464:M1467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1476)","v":0},{"$f":"SUM(M1472:M1475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1484)","v":0},{"$f":"SUM(M1480:M1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1492)","v":0},{"$f":"SUM(M1488:M1491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L1500)","v":0},{"$f":"SUM(M1496:M1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"SUM(L1504:L1508)","v":0},{"$f":"SUM(M1504:M1507)","v":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:L1516)","v":0},{"$f":"SUM(M1512:M1515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[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,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1529,F$1539:F$2273)","v":15.292516680756378},{"$f":"SUMIF($D$1539:$D$2273,$D1529,G$1539:G$2273)","v":364.5},187.79000000000002,646.94000000000005,6.8608738083060521,1881.406253504347,11071.002395510764,{"$f":"SUMIF($D$1539:$D$2273,$D1529,M$1539:M$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1530,F$1539:F$2273)","v":1614.4233500000003},322.5,835,994.00000000000011,0,2314.1677898093644,1723.3947678293509,{"$f":"SUMIF($D$1539:$D$2273,$D1530,M$1539:M$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1531,F$1539:F$2273)","v":0},0,126.07740341069588,104.37443850376445,1325.2896266368969,3493.2238586376684,528.85086144161482,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1532,F$1539:F$2273)","v":0},803.6747762988964,0,429,0,3389.4771159237457,151.6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1533,F$1539:F$2273)","v":1450},2479.17,0,1155.2769599999999,1150.6355984312527,1122.6680282650464,1077.1207703996038,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1529:F1533)","v":3079.7158666807563},3969.8447762988962,1148.8674034106959,3329.5913985037641,2482.7860988764555,12200.943046140173,{"$f":"SUM(L1529:L1533)","v":14551.968795181336},{"$f":"SUM(M1529:M1532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!K:K)))","v":0},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!L:L)))","v":33},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!M:M)))","v":16.9011},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!N:N)))","v":23.709600000000002},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!O:O)))","v":0},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!P:P)))","v":57.031200000000005},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!K:K)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!L:L)))","v":32},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!M:M)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!N:N)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!O:O)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!P:P)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!Q:Q)))","v":337.28000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!K:K)))","v":0},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!L:L)))","v":0},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!M:M)))","v":2.0888999999999998},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!N:N)))","v":2.9303999999999997},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!O:O)))","v":0},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!P:P)))","v":2972.9745453587948},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!K:K)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!L:L)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!M:M)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!N:N)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!O:O)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!P:P)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!K:K)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!L:L)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!M:M)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!N:N)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!O:O)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!P:P)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1539:F1543)","v":0},65,18.989999999999998,26.64,0,3030.0057453587947,{"$f":"SUM(L1539:L1543)","v":337.28000000000009},{"$f":"SUM(M1539:M1542)","v":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",{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!K:K)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!L:L)))","v":10},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!M:M)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!N:N)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!O:O)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!P:P)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!K:K)))","v":0},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!L:L)))","v":9},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!M:M)))","v":117.45},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!N:N)))","v":166.95000000000002},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!O:O)))","v":0},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!P:P)))","v":339.3},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!K:K)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!L:L)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!M:M)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!N:N)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!O:O)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!P:P)))","v":-6},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!K:K)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!L:L)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!M:M)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!N:N)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!O:O)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!P:P)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!K:K)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!L:L)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!M:M)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!N:N)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!O:O)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!P:P)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1547:F1551)","v":0},19,117.45,166.95000000000002,0,333.3,{"$f":"SUM(L1547:L1551)","v":0},{"$f":"SUM(M1547:M1550)","v":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",{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!K:K)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!L:L)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!M:M)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!N:N)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!O:O)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!P:P)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!K:K)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!L:L)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!M:M)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!N:N)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!O:O)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!P:P)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!K:K)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!L:L)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!M:M)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!N:N)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!O:O)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!P:P)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!K:K)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!L:L)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!M:M)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!N:N)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!O:O)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!P:P)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!K:K)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!L:L)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!M:M)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!N:N)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!O:O)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!P:P)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1555:F1559)","v":0},0,0,0,0,0,{"$f":"SUM(L1555:L1559)","v":0},{"$f":"SUM(M1555:M1558)","v":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",{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!K:K)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!L:L)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!M:M)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!N:N)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!O:O)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!P:P)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!K:K)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!L:L)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!M:M)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!N:N)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!O:O)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!P:P)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!K:K)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!L:L)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!M:M)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!N:N)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!O:O)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!P:P)))","v":253},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!K:K)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!L:L)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!M:M)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!N:N)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!O:O)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!P:P)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!K:K)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!L:L)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!M:M)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!N:N)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!O:O)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!P:P)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1563:F1567)","v":0},0,0,0,0,253,{"$f":"SUM(L1563:L1567)","v":0},{"$f":"SUM(M1563:M1566)","v":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",{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!K:K)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!L:L)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!M:M)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!N:N)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!O:O)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!P:P)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!K:K)))","v":0},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!L:L)))","v":0},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!M:M)))","v":106},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!N:N)))","v":103},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!O:O)))","v":0},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!P:P)))","v":175},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!Q:Q)))","v":148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!K:K)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!L:L)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!M:M)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!N:N)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!O:O)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!P:P)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!K:K)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!L:L)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!M:M)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!N:N)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!O:O)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!P:P)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!K:K)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!L:L)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!M:M)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!N:N)))","v":1155.2769599999999},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!O:O)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!P:P)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1571:F1575)","v":0},0,106,1258.2769599999999,0,175,{"$f":"SUM(L1571:L1575)","v":148},{"$f":"SUM(M1571:M1574)","v":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",{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!K:K)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!L:L)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!M:M)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!N:N)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!O:O)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!P:P)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!K:K)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!L:L)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!M:M)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!N:N)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!O:O)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!P:P)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!K:K)))","v":0},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!L:L)))","v":0},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!M:M)))","v":2.3679555098248968},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!N:N)))","v":2.0496193738457573},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!O:O)))","v":22.724470315831752},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!P:P)))","v":3.358698121863291},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!Q:Q)))","v":9.9792221340628426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!K:K)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!L:L)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!M:M)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!N:N)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!O:O)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!P:P)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!K:K)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!L:L)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!M:M)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!N:N)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!O:O)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!P:P)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1579:F1583)","v":0},0,2.3679555098248968,2.0496193738457573,22.724470315831752,3.358698121863291,{"$f":"SUM(L1579:L1583)","v":9.9792221340628426},{"$f":"SUM(M1579:M1582)","v":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",{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!K:K)))","v":10.69228682640898},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!L:L)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!M:M)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!N:N)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!O:O)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!P:P)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!K:K)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!L:L)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!M:M)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!N:N)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!O:O)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!P:P)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!K:K)))","v":0},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!L:L)))","v":0},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!M:M)))","v":21.311599588424073},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!N:N)))","v":18.446574364611816},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!O:O)))","v":204.5202328424858},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!P:P)))","v":30.228283096769623},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!Q:Q)))","v":89.812999206565593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!K:K)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!L:L)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!M:M)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!N:N)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!O:O)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!P:P)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!K:K)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!L:L)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!M:M)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!N:N)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!O:O)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!P:P)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1587:F1591)","v":10.69228682640898},0,21.311599588424073,18.446574364611816,204.5202328424858,30.228283096769623,{"$f":"SUM(L1587:L1591)","v":89.812999206565593},{"$f":"SUM(M1587:M1590)","v":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",{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!K:K)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!L:L)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!M:M)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!N:N)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!O:O)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!P:P)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!K:K)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!L:L)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!M:M)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!N:N)))","v":-2.2842035557283271},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!O:O)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!P:P)))","v":148.98071322913037},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!Q:Q)))","v":153.38902856954888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!K:K)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!L:L)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!M:M)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!N:N)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!O:O)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!P:P)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!K:K)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!L:L)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!M:M)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!N:N)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!O:O)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!P:P)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!K:K)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!L:L)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!M:M)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!N:N)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!O:O)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!P:P)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1595:F1599)","v":0},0,0,-2.2842035557283271,0,148.98071322913037,{"$f":"SUM(L1595:L1599)","v":153.38902856954888},{"$f":"SUM(M1595:M1598)","v":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",{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!K:K)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!L:L)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!M:M)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!N:N)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!O:O)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!P:P)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!K:K)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!L:L)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!M:M)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!N:N)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!O:O)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!P:P)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!K:K)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!L:L)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!M:M)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!N:N)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!O:O)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!P:P)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!K:K)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!L:L)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!M:M)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!N:N)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!O:O)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!P:P)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!K:K)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!L:L)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!M:M)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!N:N)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!O:O)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!P:P)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1603:F1607)","v":0},0,0,0,0,0,{"$f":"SUM(L1603:L1607)","v":0},{"$f":"SUM(M1603:M1606)","v":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",{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!K:K)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!L:L)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!M:M)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!N:N)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!O:O)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!P:P)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!K:K)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!L:L)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!M:M)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!N:N)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!O:O)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!P:P)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!K:K)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!L:L)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!M:M)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!N:N)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!O:O)))","v":744.90356614565189},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!P:P)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!K:K)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!L:L)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!M:M)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!N:N)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!O:O)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!P:P)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!K:K)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!L:L)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!M:M)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!N:N)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!O:O)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!P:P)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1611:F1615)","v":0},0,0,0,744.90356614565189,0,{"$f":"SUM(L1611:L1615)","v":0},{"$f":"SUM(M1611:M1614)","v":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",{"$f":"SUM(F1619:F1623)","v":0},0,0,0,0,0,{"$f":"SUM(L1619:L1623)","v":0},{"$f":"SUM(M1619:M1622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1627:F1631)","v":0},0,0,0,0,0,{"$f":"SUM(L1627:L1631)","v":0},{"$f":"SUM(M1627:M1630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!K:K)))","v":0},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!L:L)))","v":193},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!M:M)))","v":170.88890000000001},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!N:N)))","v":315.78040000000004},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!O:O)))","v":0},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!P:P)))","v":649.24167605130413},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!Q:Q)))","v":69.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!K:K)))","v":1461.9063700000002},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!L:L)))","v":193},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!M:M)))","v":434.55},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!N:N)))","v":358.8},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!O:O)))","v":0},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!P:P)))","v":864.12033694280933},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!Q:Q)))","v":375.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!K:K)))","v":0},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!L:L)))","v":0},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!M:M)))","v":21.121100000000002},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!N:N)))","v":30.129600000000003},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!O:O)))","v":0},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!P:P)))","v":85.771200000000007},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!Q:Q)))","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!K:K)))","v":0},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!L:L)))","v":212},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!M:M)))","v":0},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!N:N)))","v":11.7},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!O:O)))","v":0},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!P:P)))","v":11.168134777123708},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!Q:Q)))","v":10.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!K:K)))","v":760},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!L:L)))","v":547.06500000000005},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!M:M)))","v":0},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!N:N)))","v":0},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!O:O)))","v":651.7647520513907},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!P:P)))","v":694.69990725956995},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!Q:Q)))","v":678.93567498405537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1635:F1639)","v":2221.9063700000002},1145.0650000000001,626.55999999999995,716.41000000000008,651.7647520513907,2305.001255030807,{"$f":"SUM(L1635:L1639)","v":1149.7356749840553},{"$f":"SUM(M1635:M1638)","v":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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1646&'5.6.1'!$AJ1646,Allocation!M:M)*Allocation!$H$112*$AN1646","v":413.68968549827099},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,null,null,null,null,null,1,null,null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1643:F1647)","v":0},413.68968549827099,0,0,0,0,{"$f":"SUM(L1643:L1647)","v":0},{"$f":"SUM(M1643:M1646)","v":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",{"$f":"SUM(F1651:F1655)","v":0},0,0,0,0,0,{"$f":"SUM(L1651:L1655)","v":0},{"$f":"SUM(M1651:M1654)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$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",{"$f":"SUM(F1663:F1667)","v":0},0,0,0,0,0,{"$f":"SUM(L1663:L1667)","v":0},{"$f":"SUM(M1663:M1666)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1671:F1675)","v":0},0,0,0,0,0,{"$f":"SUM(L1671:L1675)","v":0},{"$f":"SUM(M1671:M1674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1679:F1683)","v":0},0,0,0,0,0,{"$f":"SUM(L1679:L1683)","v":0},{"$f":"SUM(M1679:M1682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1687:F1691)","v":0},0,0,0,0,0,{"$f":"SUM(L1687:L1691)","v":0},{"$f":"SUM(M1687:M1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1695:F1699)","v":0},0,0,0,0,0,{"$f":"SUM(L1695:L1699)","v":0},{"$f":"SUM(M1695:M1698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1703:F1707)","v":0},0,0,0,0,0,{"$f":"SUM(L1703:L1707)","v":0},{"$f":"SUM(M1703:M1706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1711:F1715)","v":0},0,0,0,0,0,{"$f":"SUM(L1711:L1715)","v":0},{"$f":"SUM(M1711:M1714)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1719:F1723)","v":0},0,0,0,0,0,{"$f":"SUM(L1719:L1723)","v":0},{"$f":"SUM(M1719:M1722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1727:F1731)","v":0},0,0,0,0,0,{"$f":"SUM(L1727:L1731)","v":0},{"$f":"SUM(M1727:M1730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1735:F1739)","v":0},0,0,0,0,0,{"$f":"SUM(L1735:L1739)","v":0},{"$f":"SUM(M1735:M1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1743:F1747)","v":0},0,0,0,0,0,{"$f":"SUM(L1743:L1747)","v":0},{"$f":"SUM(M1743:M1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1751:F1755)","v":0},0,0,0,0,0,{"$f":"SUM(L1751:L1755)","v":0},{"$f":"SUM(M1751:M1754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1759:F1763)","v":0},0,0,0,0,0,{"$f":"SUM(L1759:L1763)","v":0},{"$f":"SUM(M1759:M1762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1767:F1771)","v":0},0,0,0,0,0,{"$f":"SUM(L1767:L1771)","v":0},{"$f":"SUM(M1767:M1770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1775:F1779)","v":0},0,0,0,0,0,{"$f":"SUM(L1775:L1779)","v":0},{"$f":"SUM(M1775:M1778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!K:K)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!L:L)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!M:M)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!N:N)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!O:O)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!P:P)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!K:K)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!L:L)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!M:M)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!N:N)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!O:O)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!P:P)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!K:K)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!L:L)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!M:M)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!N:N)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!O:O)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!P:P)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!K:K)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!L:L)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!M:M)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!N:N)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!O:O)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!P:P)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!K:K)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!L:L)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!M:M)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!N:N)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!O:O)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!P:P)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1787:F1791)","v":0},0,0,0,0,0,{"$f":"SUM(L1787:L1791)","v":0},{"$f":"SUM(M1787:M1790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!K:K)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!L:L)))","v":33.5},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!M:M)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!N:N)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!O:O)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!P:P)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!Q:Q)))","v":1066.0670104742164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!K:K)))","v":97.854300000000009},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!L:L)))","v":33.5},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!M:M)))","v":0},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!N:N)))","v":27},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!O:O)))","v":0},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!P:P)))","v":330},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!Q:Q)))","v":541.69600000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!K:K)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!L:L)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!M:M)))","v":21.39},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!N:N)))","v":13.02},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!O:O)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!P:P)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!K:K)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!L:L)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!M:M)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!N:N)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!O:O)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!P:P)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!K:K)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!L:L)))","v":386.07},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!M:M)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!N:N)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!O:O)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!P:P)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1795:F1799)","v":97.854300000000009},453.07,21.39,40.019999999999996,0,330,{"$f":"SUM(L1795:L1799)","v":1607.7630104742166},{"$f":"SUM(M1795:M1798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!K:K)))","v":0},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!L:L)))","v":92},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!M:M)))","v":0},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!N:N)))","v":130},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!O:O)))","v":6.8608738083060521},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!P:P)))","v":886.75},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!Q:Q)))","v":4259.3719809565519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","G",2,"x",1,0,{"$f":"AN1795","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!K:K)))","v":19.31615},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!L:L)))","v":52},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!M:M)))","v":0},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!N:N)))","v":46},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!O:O)))","v":0},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!P:P)))","v":210.6},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!Q:Q)))","v":55.500800000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","R",2,"x",1,0,{"$f":"AN1796","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!K:K)))","v":0},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!L:L)))","v":0},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!M:M)))","v":47.61},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!N:N)))","v":28.979999999999997},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!O:O)))","v":0},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!P:P)))","v":122.4},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!Q:Q)))","v":222.00320000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","M",2,"x",1,0,{"$f":"AN1797","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!K:K)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!L:L)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!M:M)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!N:N)))","v":390},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!O:O)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!P:P)))","v":3352.25},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!Q:Q)))","v":116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN1798","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!K:K)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!L:L)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!M:M)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!N:N)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!O:O)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!P:P)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","D",2,"x",1,0,{"$f":"AN1799","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1803:F1807)","v":19.31615},144,47.61,594.98,6.8608738083060521,4572,{"$f":"SUM(L1803:L1807)","v":4652.8759809565518},{"$f":"SUM(M1803:M1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!K:K)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!L:L)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!M:M)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!N:N)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!O:O)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!P:P)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!K:K)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!L:L)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!M:M)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!N:N)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!O:O)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!P:P)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!K:K)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!L:L)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!M:M)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!N:N)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!O:O)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!P:P)))","v":67},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!Q:Q)))","v":149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!K:K)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!L:L)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!M:M)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!N:N)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!O:O)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!P:P)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!K:K)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!L:L)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!M:M)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!N:N)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!O:O)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!P:P)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1811:F1815)","v":0},0,0,0,0,67,{"$f":"SUM(L1811:L1815)","v":149},{"$f":"SUM(M1811:M1814)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!K:K)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!L:L)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!M:M)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!N:N)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!O:O)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!P:P)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!K:K)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!L:L)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!M:M)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!N:N)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!O:O)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!P:P)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!K:K)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!L:L)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!M:M)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!N:N)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!O:O)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!P:P)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!K:K)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!L:L)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!M:M)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!N:N)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!O:O)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!P:P)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!K:K)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!L:L)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!M:M)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!N:N)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!O:O)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!P:P)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1819:F1823)","v":0},0,0,0,0,0,{"$f":"SUM(L1819:L1823)","v":0},{"$f":"SUM(M1819:M1822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!K:K)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!L:L)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!M:M)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!N:N)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!O:O)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!P:P)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!K:K)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!L:L)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!M:M)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!N:N)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!O:O)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!P:P)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!K:K)))","v":0},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!L:L)))","v":0},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!M:M)))","v":1.018784831244691},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!N:N)))","v":0.88182447653068829},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!O:O)))","v":9.8044923478579324},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!P:P)))","v":1.4491132060240561},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!Q:Q)))","v":4.3055440100986351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!K:K)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!L:L)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!M:M)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!N:N)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!O:O)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!P:P)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!K:K)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!L:L)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!M:M)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!N:N)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!O:O)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!P:P)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1827:F1831)","v":0},0,1.018784831244691,0.88182447653068829,9.8044923478579324,1.4491132060240561,{"$f":"SUM(L1827:L1831)","v":4.3055440100986351},{"$f":"SUM(M1827:M1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!K:K)))","v":4.6002298543473978},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!L:L)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!M:M)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!N:N)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!O:O)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!P:P)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!K:K)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!L:L)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!M:M)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!N:N)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!O:O)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!P:P)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!K:K)))","v":0},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!L:L)))","v":0},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!M:M)))","v":9.1690634812022189},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!N:N)))","v":7.936420288776195},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!O:O)))","v":88.240431130721404},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!P:P)))","v":13.042018854216504},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!Q:Q)))","v":38.749896090887717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!K:K)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!L:L)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!M:M)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!N:N)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!O:O)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!P:P)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!K:K)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!L:L)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!M:M)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!N:N)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!O:O)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!P:P)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1835:F1839)","v":4.6002298543473978},0,9.1690634812022189,7.936420288776195,88.240431130721404,13.042018854216504,{"$f":"SUM(L1835:L1839)","v":38.749896090887717},{"$f":"SUM(M1835:M1838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!K:K)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!L:L)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!M:M)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!N:N)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!O:O)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!P:P)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!K:K)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!L:L)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!M:M)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!N:N)))","v":-0.71579644427167255},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!O:O)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!P:P)))","v":51.019286770869613},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!Q:Q)))","v":52.528939259801703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!K:K)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!L:L)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!M:M)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!N:N)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!O:O)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!P:P)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!K:K)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!L:L)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!M:M)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!N:N)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!O:O)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!P:P)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!K:K)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!L:L)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!M:M)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!N:N)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!O:O)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!P:P)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1843:F1847)","v":0},0,0,-0.71579644427167255,0,51.019286770869613,{"$f":"SUM(L1843:L1847)","v":52.528939259801703},{"$f":"SUM(M1843:M1846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!K:K)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!L:L)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!M:M)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!N:N)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!O:O)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!P:P)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!K:K)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!L:L)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!M:M)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!N:N)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!O:O)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!P:P)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!K:K)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!L:L)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!M:M)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!N:N)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!O:O)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!P:P)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!K:K)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!L:L)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!M:M)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!N:N)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!O:O)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!P:P)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!K:K)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!L:L)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!M:M)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!N:N)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!O:O)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!P:P)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1851:F1855)","v":0},0,0,0,0,0,{"$f":"SUM(L1851:L1855)","v":0},{"$f":"SUM(M1851:M1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!K:K)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!L:L)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!M:M)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!N:N)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!O:O)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!P:P)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!K:K)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!L:L)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!M:M)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!N:N)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!O:O)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!P:P)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!K:K)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!L:L)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!M:M)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!N:N)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!O:O)))","v":255.09643385434805},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!P:P)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!K:K)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!L:L)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!M:M)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!N:N)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!O:O)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!P:P)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!K:K)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!L:L)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!M:M)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!N:N)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!O:O)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!P:P)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1859:F1863)","v":0},0,0,0,255.09643385434805,0,{"$f":"SUM(L1859:L1863)","v":0},{"$f":"SUM(M1859:M1862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1867:F1871)","v":0},0,0,0,0,0,{"$f":"SUM(L1867:L1871)","v":0},{"$f":"SUM(M1867:M1870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1875:F1879)","v":0},0,0,0,0,0,{"$f":"SUM(L1875:L1879)","v":0},{"$f":"SUM(M1875:M1878)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!K:K)))","v":0},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!L:L)))","v":3},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!M:M)))","v":0},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!N:N)))","v":177.45},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!O:O)))","v":0},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!P:P)))","v":288.38337745304284},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!Q:Q)))","v":5676.1434040799968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!K:K)))","v":35.346530000000001},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!L:L)))","v":3},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!M:M)))","v":177},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!N:N)))","v":295.25},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!O:O)))","v":0},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!P:P)))","v":195.14745286655494},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!Q:Q)))","v":59.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!K:K)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!L:L)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!M:M)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!N:N)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!O:O)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!P:P)))","v":-50},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!K:K)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!L:L)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!M:M)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!N:N)))","v":27.299999999999997},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!O:O)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!P:P)))","v":26.058981146621981},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!Q:Q)))","v":24.919999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!K:K)))","v":690},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!L:L)))","v":1546.0350000000001},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!M:M)))","v":0},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!N:N)))","v":0},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!O:O)))","v":498.87084637986197},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!P:P)))","v":427.96812100547641},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!Q:Q)))","v":398.18509541554835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1883:F1887)","v":725.34653000000003},1552.0350000000001,177,500,498.87084637986197,887.55793247169618,{"$f":"SUM(L1883:L1887)","v":6158.548499495545},{"$f":"SUM(M1883:M1886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1894&'5.6.1'!$AJ1894,Allocation!M:M)*Allocation!$H$112*$AN1894","v":177.9850908006253},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,null,null,null,null,null,2,null,null,null,{"$f":"AN1787","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1891:F1895)","v":0},177.9850908006253,0,0,0,0,{"$f":"SUM(L1891:L1895)","v":0},{"$f":"SUM(M1891:M1894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1899:F1903)","v":0},0,0,0,0,0,{"$f":"SUM(L1899:L1903)","v":0},{"$f":"SUM(M1899:M1902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!K:K)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!L:L)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!M:M)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!N:N)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!O:O)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!P:P)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN1787","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!K:K)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!L:L)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!M:M)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!N:N)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!O:O)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!P:P)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN1788","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!K:K)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!L:L)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!M:M)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!N:N)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!O:O)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!P:P)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!K:K)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!L:L)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!M:M)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!N:N)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!O:O)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!P:P)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!K:K)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!L:L)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!M:M)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!N:N)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!O:O)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!P:P)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1910:F1914)","v":0},0,0,0,0,0,{"$f":"SUM(L1910:L1914)","v":0},{"$f":"SUM(M1910:M1913)","v":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",{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!K:K)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!L:L)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!M:M)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!N:N)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!O:O)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!P:P)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!K:K)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!L:L)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!M:M)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!N:N)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!O:O)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!P:P)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!K:K)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!L:L)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!M:M)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!N:N)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!O:O)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!P:P)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!K:K)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!L:L)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!M:M)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!N:N)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!O:O)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!P:P)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!K:K)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!L:L)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!M:M)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!N:N)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!O:O)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!P:P)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1918:F1922)","v":0},0,0,0,0,0,{"$f":"SUM(L1918:L1922)","v":0},{"$f":"SUM(M1918:M1921)","v":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",{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!K:K)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!L:L)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!M:M)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!N:N)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!O:O)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!P:P)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!K:K)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!L:L)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!M:M)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!N:N)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!O:O)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!P:P)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!K:K)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!L:L)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!M:M)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!N:N)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!O:O)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!P:P)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!K:K)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!L:L)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!M:M)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!N:N)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!O:O)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!P:P)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!K:K)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!L:L)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!M:M)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!N:N)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!O:O)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!P:P)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1926:F1930)","v":0},0,0,0,0,0,{"$f":"SUM(L1926:L1930)","v":0},{"$f":"SUM(M1926:M1929)","v":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",{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!K:K)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!L:L)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!M:M)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!N:N)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!O:O)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!P:P)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!K:K)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!L:L)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!M:M)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!N:N)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!O:O)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!P:P)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!K:K)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!L:L)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!M:M)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!N:N)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!O:O)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!P:P)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!K:K)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!L:L)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!M:M)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!N:N)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!O:O)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!P:P)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!K:K)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!L:L)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!M:M)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!N:N)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!O:O)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!P:P)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1934:F1938)","v":0},0,0,0,0,0,{"$f":"SUM(L1934:L1938)","v":0},{"$f":"SUM(M1934:M1937)","v":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",{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!K:K)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!L:L)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!M:M)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!N:N)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!O:O)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!P:P)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!K:K)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!L:L)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!M:M)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!N:N)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!O:O)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!P:P)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!K:K)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!L:L)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!M:M)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!N:N)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!O:O)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!P:P)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!K:K)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!L:L)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!M:M)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!N:N)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!O:O)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!P:P)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!K:K)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!L:L)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!M:M)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!N:N)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!O:O)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!P:P)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1942:F1946)","v":0},0,0,0,0,0,{"$f":"SUM(L1942:L1946)","v":0},{"$f":"SUM(M1942:M1945)","v":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",{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!K:K)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!L:L)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!M:M)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!N:N)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!O:O)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!P:P)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!K:K)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!L:L)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!M:M)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!N:N)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!O:O)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!P:P)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!K:K)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!L:L)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!M:M)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!N:N)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!O:O)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!P:P)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!K:K)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!L:L)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!M:M)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!N:N)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!O:O)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!P:P)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!K:K)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!L:L)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!M:M)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!N:N)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!O:O)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!P:P)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1950:F1954)","v":0},0,0,0,0,0,{"$f":"SUM(L1950:L1954)","v":0},{"$f":"SUM(M1950:M1953)","v":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",{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!K:K)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!L:L)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!M:M)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!N:N)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!O:O)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!P:P)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!K:K)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!L:L)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!M:M)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!N:N)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!O:O)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!P:P)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!K:K)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!L:L)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!M:M)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!N:N)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!O:O)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!P:P)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!K:K)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!L:L)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!M:M)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!N:N)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!O:O)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!P:P)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!K:K)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!L:L)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!M:M)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!N:N)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!O:O)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!P:P)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1958:F1962)","v":0},0,0,0,0,0,{"$f":"SUM(L1958:L1962)","v":0},{"$f":"SUM(M1958:M1961)","v":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",{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!K:K)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!L:L)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!M:M)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!N:N)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!O:O)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!P:P)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"G",2,"AE**",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!K:K)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!L:L)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!M:M)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!N:N)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!O:O)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!P:P)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"R",2,"AE**",0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!K:K)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!L:L)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!M:M)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!N:N)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!O:O)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!P:P)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"M",2,"AE**",0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!K:K)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!L:L)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!M:M)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!N:N)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!O:O)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!P:P)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"Q",2,"AE**",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!K:K)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!L:L)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!M:M)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!N:N)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!O:O)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!P:P)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"D",2,"AE**",0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1966:F1970)","v":0},0,0,0,0,0,{"$f":"SUM(L1966:L1970)","v":0},{"$f":"SUM(M1966:M1969)","v":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",{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!K:K)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!L:L)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!M:M)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!N:N)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!O:O)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!P:P)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!K:K)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!L:L)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!M:M)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!N:N)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!O:O)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!P:P)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN1852","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!K:K)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!L:L)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!M:M)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!N:N)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!O:O)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!P:P)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","M",2,"x",1,0,{"$f":"1-AN1853","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!K:K)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!L:L)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!M:M)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!N:N)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!O:O)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!P:P)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","Q",2,"x",1,0,{"$f":"1-AN1854","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!K:K)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!L:L)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!M:M)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!N:N)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!O:O)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!P:P)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","D",2,"x",1,0,{"$f":"1-AN1855","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1974:F1978)","v":0},0,0,0,0,0,{"$f":"SUM(L1974:L1978)","v":0},{"$f":"SUM(M1974:M1977)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!K:K)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!L:L)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!M:M)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!N:N)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!O:O)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!P:P)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN1859","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!K:K)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!L:L)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!M:M)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!N:N)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!O:O)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!P:P)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN1860","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!K:K)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!L:L)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!M:M)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!N:N)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!O:O)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!P:P)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN1861","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!K:K)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!L:L)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!M:M)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!N:N)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!O:O)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!P:P)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN1862","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!K:K)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!L:L)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!M:M)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!N:N)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!O:O)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!P:P)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN1863","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1982:F1986)","v":0},0,0,0,0,0,{"$f":"SUM(L1982:L1986)","v":0},{"$f":"SUM(M1982:M1985)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1990:F1994)","v":0},0,0,0,0,0,{"$f":"SUM(L1990:L1994)","v":0},{"$f":"SUM(M1990:M1993)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F1998:F2002)","v":0},0,0,0,0,0,{"$f":"SUM(L1998:L2002)","v":0},{"$f":"SUM(M1998:M2001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!K:K)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!L:L)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!M:M)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!N:N)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!O:O)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!P:P)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN1883","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!K:K)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!L:L)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!M:M)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!N:N)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!O:O)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!P:P)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN1884","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!K:K)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!L:L)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!M:M)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!N:N)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!O:O)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!P:P)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN1885","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!K:K)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!L:L)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!M:M)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!N:N)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!O:O)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!P:P)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN1886","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!K:K)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!L:L)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!M:M)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!N:N)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!O:O)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!P:P)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN1887","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2006:F2010)","v":0},0,0,0,0,0,{"$f":"SUM(L2006:L2010)","v":0},{"$f":"SUM(M2006:M2009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2017&'5.6.1'!$AJ2017,Allocation!M:M)*Allocation!$H$112*$AN2017","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,null,null,null,null,null,2,null,null,null,{"$f":"1-AN1894","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2014:F2018)","v":0},0,0,0,0,0,{"$f":"SUM(L2014:L2018)","v":0},{"$f":"SUM(M2014:M2017)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2022:F2026)","v":0},0,0,0,0,0,{"$f":"SUM(L2022:L2026)","v":0},{"$f":"SUM(M2022:M2025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$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",{"$f":"SUM(F2033:F2037)","v":0},0,0,0,0,0,{"$f":"SUM(L2033:L2037)","v":0},{"$f":"SUM(M2033:M2036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2041:F2045)","v":0},0,0,0,0,0,{"$f":"SUM(L2041:L2045)","v":0},{"$f":"SUM(M2041:M2044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2049:F2053)","v":0},0,0,0,0,0,{"$f":"SUM(L2049:L2053)","v":0},{"$f":"SUM(M2049:M2052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2057:F2061)","v":0},0,0,0,0,0,{"$f":"SUM(L2057:L2061)","v":0},{"$f":"SUM(M2057:M2060)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2065:F2069)","v":0},0,0,0,0,0,{"$f":"SUM(L2065:L2069)","v":0},{"$f":"SUM(M2065:M2068)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2073:F2077)","v":0},0,0,0,0,0,{"$f":"SUM(L2073:L2077)","v":0},{"$f":"SUM(M2073:M2076)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2081:F2085)","v":0},0,0,0,0,0,{"$f":"SUM(L2081:L2085)","v":0},{"$f":"SUM(M2081:M2084)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2089:F2093)","v":0},0,0,0,0,0,{"$f":"SUM(L2089:L2093)","v":0},{"$f":"SUM(M2089:M2092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2097:F2101)","v":0},0,0,0,0,0,{"$f":"SUM(L2097:L2101)","v":0},{"$f":"SUM(M2097:M2100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2105:F2109)","v":0},0,0,0,0,0,{"$f":"SUM(L2105:L2109)","v":0},{"$f":"SUM(M2105:M2108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2113:F2117)","v":0},0,0,0,0,0,{"$f":"SUM(L2113:L2117)","v":0},{"$f":"SUM(M2113:M2116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2121:F2125)","v":0},0,0,0,0,0,{"$f":"SUM(L2121:L2125)","v":0},{"$f":"SUM(M2121:M2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2129:F2133)","v":0},0,0,0,0,0,{"$f":"SUM(L2129:L2133)","v":0},{"$f":"SUM(M2129:M2132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2137:F2141)","v":0},0,0,0,0,0,{"$f":"SUM(L2137:L2141)","v":0},{"$f":"SUM(M2137:M2140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2145:F2149)","v":0},0,0,0,0,0,{"$f":"SUM(L2145:L2149)","v":0},{"$f":"SUM(M2145:M2148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$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",{"$f":"SUM(F2156:F2160)","v":0},0,0,0,0,0,{"$f":"SUM(L2156:L2160)","v":0},{"$f":"SUM(M2156:M2159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2164:F2168)","v":0},0,0,0,0,0,{"$f":"SUM(L2164:L2168)","v":0},{"$f":"SUM(M2164:M2167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2172:F2176)","v":0},0,0,0,0,0,{"$f":"SUM(L2172:L2176)","v":0},{"$f":"SUM(M2172:M2175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2180:F2184)","v":0},0,0,0,0,0,{"$f":"SUM(L2180:L2184)","v":0},{"$f":"SUM(M2180:M2183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2188:F2192)","v":0},0,0,0,0,0,{"$f":"SUM(L2188:L2192)","v":0},{"$f":"SUM(M2188:M2191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2196:F2200)","v":0},0,0,0,0,0,{"$f":"SUM(L2196:L2200)","v":0},{"$f":"SUM(M2196:M2199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2204:F2208)","v":0},0,0,0,0,0,{"$f":"SUM(L2204:L2208)","v":0},{"$f":"SUM(M2204:M2207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2212:F2216)","v":0},0,0,0,0,0,{"$f":"SUM(L2212:L2216)","v":0},{"$f":"SUM(M2212:M2215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2220:F2224)","v":0},0,0,0,0,0,{"$f":"SUM(L2220:L2224)","v":0},{"$f":"SUM(M2220:M2223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2228:F2232)","v":0},0,0,0,0,0,{"$f":"SUM(L2228:L2232)","v":0},{"$f":"SUM(M2228:M2231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2236:F2240)","v":0},0,0,0,0,0,{"$f":"SUM(L2236:L2240)","v":0},{"$f":"SUM(M2236:M2239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2244:F2248)","v":0},0,0,0,0,0,{"$f":"SUM(L2244:L2248)","v":0},{"$f":"SUM(M2244:M2247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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",{"$f":"SUM(F2252:F2256)","v":0},0,0,0,0,0,{"$f":"SUM(L2252:L2256)","v":0},{"$f":"SUM(M2252:M2255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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(F2260:F2264)","v":0},0,0,0,0,0,{"$f":"SUM(L2260:L2264)","v":0},{"$f":"SUM(M2260:M2263)","v":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",{"$f":"SUM(F2268:F2272)","v":0},0,0,0,0,0,{"$f":"SUM(L2268:L2272)","v":0},{"$f":"SUM(M2268:M2271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2285,F$2295:F$3029)","v":237.77275318395181},{"$f":"SUMIF($D$2295:$D$3029,$D2285,G$2295:G$3029)","v":806.77576999999997},0,7207.1075542430654,3681.5208174899894,855.48758590666694,7674.9739383268052,{"$f":"SUMIF($D$2295:$D$3029,$D2285,M$2295:M$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2286,F$2295:F$3029)","v":759.46380999999997},1292.3722500000001,847,2092.25,1992.8820280455111,6094.9259945794865,2422.8011159503385,{"$f":"SUMIF($D$2295:$D$3029,$D2286,M$2295:M$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2287,F$2295:F$3029)","v":46},71,584.0723980008587,387.07431483757006,253.94585024128907,3113.61703620753,509.24736100214579,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2288,F$2295:F$3029)","v":0},645.49344505879435,11,604.70000000000005,0,4702.6903978317951,188.48029924839514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2289,F$2295:F$3029)","v":1503},1133.6605100000002,0,1553.1794500000001,753.48471698042681,822.060517380943,898.36116996000578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2285:F2289)","v":2546.2365631839521},3949.3019750587946,1442.0723980008588,11844.311319080636,6681.8334127572161,15588.781531906421,{"$f":"SUM(L2285:L2289)","v":11693.86388448769},{"$f":"SUM(M2285:M2288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!K:K)))","v":0},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!L:L)))","v":4.4303299999999997},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!M:M)))","v":0},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!N:N)))","v":-0.56468597219197925},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!O:O)))","v":454.5482083118672},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!P:P)))","v":250},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!Q:Q)))","v":1791.9320000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!K:K)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!L:L)))","v":95.321210000000008},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!M:M)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!N:N)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!O:O)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!P:P)))","v":474},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!Q:Q)))","v":381.25599999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!K:K)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!L:L)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!M:M)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!N:N)))","v":6.9600695200477958E-3},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!O:O)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!P:P)))","v":1529.2836002943429},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!K:K)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!L:L)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!M:M)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!N:N)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!O:O)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!P:P)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!K:K)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!L:L)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!M:M)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!N:N)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!O:O)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!P:P)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2295:F2299)","v":0},99.751540000000006,0,-0.55772590267193145,454.5482083118672,2253.2836002943432,{"$f":"SUM(L2295:L2299)","v":2173.1880000000001},{"$f":"SUM(M2295:M2298)","v":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",{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!K:K)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!L:L)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!M:M)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!N:N)))","v":3.5},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!O:O)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!P:P)))","v":250},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!Q:Q)))","v":1791.9320000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!K:K)))","v":0},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!L:L)))","v":95},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!M:M)))","v":5},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!N:N)))","v":102},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!O:O)))","v":0},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!P:P)))","v":641},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!Q:Q)))","v":329.72800000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!K:K)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!L:L)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!M:M)))","v":221.02},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!N:N)))","v":53.32},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!O:O)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!P:P)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!K:K)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!L:L)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!M:M)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!N:N)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!O:O)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!P:P)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!K:K)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!L:L)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!M:M)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!N:N)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!O:O)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!P:P)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2303:F2307)","v":0},95,226.02,158.82,0,891,{"$f":"SUM(L2303:L2307)","v":2121.6600000000003},{"$f":"SUM(M2303:M2306)","v":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",{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!K:K)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!L:L)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!M:M)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!N:N)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!O:O)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!P:P)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!K:K)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!L:L)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!M:M)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!N:N)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!O:O)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!P:P)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!K:K)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!L:L)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!M:M)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!N:N)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!O:O)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!P:P)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!K:K)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!L:L)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!M:M)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!N:N)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!O:O)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!P:P)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!K:K)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!L:L)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!M:M)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!N:N)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!O:O)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!P:P)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2311:F2315)","v":0},0,0,0,0,0,{"$f":"SUM(L2311:L2315)","v":0},{"$f":"SUM(M2311:M2314)","v":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",{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!K:K)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!L:L)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!M:M)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!N:N)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!O:O)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!P:P)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!K:K)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!L:L)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!M:M)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!N:N)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!O:O)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!P:P)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!K:K)))","v":46},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!L:L)))","v":71},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!M:M)))","v":0},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!N:N)))","v":1.5},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!O:O)))","v":0},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!P:P)))","v":303.5},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!Q:Q)))","v":136.88800000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!K:K)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!L:L)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!M:M)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!N:N)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!O:O)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!P:P)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!K:K)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!L:L)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!M:M)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!N:N)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!O:O)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!P:P)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2319:F2323)","v":46},71,0,1.5,0,303.5,{"$f":"SUM(L2319:L2323)","v":136.88800000000003},{"$f":"SUM(M2319:M2322)","v":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",{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!K:K)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!L:L)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!M:M)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!N:N)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!O:O)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!P:P)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!K:K)))","v":119},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!L:L)))","v":385.62304},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!M:M)))","v":258},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!N:N)))","v":80},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!O:O)))","v":0},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!P:P)))","v":117},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!Q:Q)))","v":99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!K:K)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!L:L)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!M:M)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!N:N)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!O:O)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!P:P)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!K:K)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!L:L)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!M:M)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!N:N)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!O:O)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!P:P)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!K:K)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!L:L)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!M:M)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!N:N)))","v":444.58244999999999},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!O:O)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!P:P)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2327:F2331)","v":119},385.62304,258,524.58244999999999,0,117,{"$f":"SUM(L2327:L2331)","v":99},{"$f":"SUM(M2327:M2330)","v":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",{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!K:K)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!L:L)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!M:M)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!N:N)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!O:O)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!P:P)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!K:K)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!L:L)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!M:M)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!N:N)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!O:O)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!P:P)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!K:K)))","v":0},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!L:L)))","v":0},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!M:M)))","v":1.640741326159648},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!N:N)))","v":1.4201682403293425},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!O:O)))","v":15.210155405525136},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!P:P)))","v":2.2480752987318295},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!Q:Q)))","v":6.6793864664737921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!K:K)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!L:L)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!M:M)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!N:N)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!O:O)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!P:P)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!K:K)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!L:L)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!M:M)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!N:N)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!O:O)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!P:P)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2335:F2339)","v":0},0,1.640741326159648,1.4201682403293425,15.210155405525136,2.2480752987318295,{"$f":"SUM(L2335:L2339)","v":6.6793864664737921},{"$f":"SUM(M2335:M2338)","v":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",{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!K:K)))","v":7.4086176004796966},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!L:L)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!M:M)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!N:N)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!O:O)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!P:P)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!K:K)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!L:L)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!M:M)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!N:N)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!O:O)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!P:P)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!K:K)))","v":0},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!L:L)))","v":0},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!M:M)))","v":14.766671935436833},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!N:N)))","v":12.781514162964083},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!O:O)))","v":136.89139864972623},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!P:P)))","v":20.232677688586467},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!Q:Q)))","v":60.114478198264131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!K:K)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!L:L)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!M:M)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!N:N)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!O:O)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!P:P)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!K:K)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!L:L)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!M:M)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!N:N)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!O:O)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!P:P)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2343:F2347)","v":7.4086176004796966},0,14.766671935436833,12.781514162964083,136.89139864972623,20.232677688586467,{"$f":"SUM(L2343:L2347)","v":60.114478198264131},{"$f":"SUM(M2343:M2346)","v":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",{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!K:K)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!L:L)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!M:M)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!N:N)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!O:O)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!P:P)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!K:K)))","v":103.26636242888097},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!L:L)))","v":14.406756137152607},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!M:M)))","v":0},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!N:N)))","v":6.0421807804132479},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!O:O)))","v":0},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!P:P)))","v":98.947405298865249},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!Q:Q)))","v":101.87524310564726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!K:K)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!L:L)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!M:M)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!N:N)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!O:O)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!P:P)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!K:K)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!L:L)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!M:M)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!N:N)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!O:O)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!P:P)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!K:K)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!L:L)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!M:M)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!N:N)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!O:O)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!P:P)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2351:F2355)","v":103.26636242888097},14.406756137152607,0,6.0421807804132479,0,98.947405298865249,{"$f":"SUM(L2351:L2355)","v":101.87524310564726},{"$f":"SUM(M2351:M2354)","v":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",{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!K:K)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!L:L)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!M:M)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!N:N)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!O:O)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!P:P)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!K:K)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!L:L)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!M:M)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!N:N)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!O:O)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!P:P)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!K:K)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!L:L)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!M:M)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!N:N)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!O:O)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!P:P)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!K:K)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!L:L)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!M:M)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!N:N)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!O:O)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!P:P)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!K:K)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!L:L)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!M:M)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!N:N)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!O:O)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!P:P)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2359:F2363)","v":0},0,0,0,0,0,{"$f":"SUM(L2359:L2363)","v":0},{"$f":"SUM(M2359:M2362)","v":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",{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!K:K)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!L:L)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!M:M)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!N:N)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!O:O)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!P:P)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!K:K)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!L:L)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!M:M)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!N:N)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!O:O)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!P:P)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!K:K)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!L:L)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!M:M)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!N:N)))","v":49.985313728873237},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!O:O)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!P:P)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!K:K)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!L:L)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!M:M)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!N:N)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!O:O)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!P:P)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!K:K)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!L:L)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!M:M)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!N:N)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!O:O)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!P:P)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2367:F2371)","v":0},0,0,49.985313728873237,0,0,{"$f":"SUM(L2367:L2371)","v":0},{"$f":"SUM(M2367:M2370)","v":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:L2379)","v":0},{"$f":"SUM(M2375:M2378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2387)","v":0},{"$f":"SUM(M2383:M2386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!K:K)))","v":226},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!L:L)))","v":374.4},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!M:M)))","v":0},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!N:N)))","v":292.85258021525681},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!O:O)))","v":332.13633484784719},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!P:P)))","v":106.64627577200011},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!Q:Q)))","v":99.107383534370513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!K:K)))","v":158},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!L:L)))","v":72},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!M:M)))","v":495},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!N:N)))","v":1747.0250000000001},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!O:O)))","v":0},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!P:P)))","v":3436.0177983738463},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!Q:Q)))","v":886.11822443629637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!K:K)))","v":0},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!L:L)))","v":0},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!M:M)))","v":44},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!N:N)))","v":76.5},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!O:O)))","v":0},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!P:P)))","v":335},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!Q:Q)))","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!K:K)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!L:L)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!M:M)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!N:N)))","v":18.21},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!O:O)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!P:P)))","v":16.407119349538476},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!Q:Q)))","v":15.247289774518539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!K:K)))","v":815},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!L:L)))","v":449.459},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!M:M)))","v":0},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!N:N)))","v":37.697000000000003},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!O:O)))","v":414.41659433923473},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!P:P)))","v":452.1332845595187},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!Q:Q)))","v":494.09864347800317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2391:F2395)","v":1199},895.85899999999992,539,2172.2845802152569,746.55292918708187,4346.2044780549031,{"$f":"SUM(L2391:L2395)","v":1509.5715412231887},{"$f":"SUM(M2391:M2394)","v":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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2402&'5.6.1'!$AJ2402,Allocation!M:M)*Allocation!$H$112*$AN2402","v":286.64295439114602},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,null,null,null,null,null,1,null,null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2399:F2403)","v":0},286.64295439114602,0,0,0,0,{"$f":"SUM(L2399:L2403)","v":0},{"$f":"SUM(M2399:M2402)","v":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:L2411)","v":0},{"$f":"SUM(M2407:M2410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$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:L2423)","v":0},{"$f":"SUM(M2419:M2422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2431)","v":0},{"$f":"SUM(M2427:M2430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2439)","v":0},{"$f":"SUM(M2435:M2438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2447)","v":0},{"$f":"SUM(M2443:M2446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2455)","v":0},{"$f":"SUM(M2451:M2454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2463)","v":0},{"$f":"SUM(M2459:M2462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2471)","v":0},{"$f":"SUM(M2467:M2470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2479)","v":0},{"$f":"SUM(M2475:M2478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2487)","v":0},{"$f":"SUM(M2483:M2486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2495)","v":0},{"$f":"SUM(M2491:M2494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2503)","v":0},{"$f":"SUM(M2499:M2502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2511)","v":0},{"$f":"SUM(M2507:M2510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2519)","v":0},{"$f":"SUM(M2515:M2518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2527)","v":0},{"$f":"SUM(M2523:M2526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2535)","v":0},{"$f":"SUM(M2531:M2534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!K:K)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!L:L)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!M:M)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!N:N)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!O:O)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!P:P)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!K:K)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!L:L)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!M:M)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!N:N)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!O:O)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!P:P)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!K:K)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!L:L)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!M:M)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!N:N)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!O:O)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!P:P)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!K:K)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!L:L)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!M:M)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!N:N)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!O:O)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!P:P)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!K:K)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!L:L)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!M:M)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!N:N)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!O:O)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!P:P)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2543:F2547)","v":0},0,0,0,0,0,{"$f":"SUM(L2543:L2547)","v":0},{"$f":"SUM(M2543:M2546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!K:K)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!L:L)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!M:M)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!N:N)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!O:O)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!P:P)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!K:K)))","v":7},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!L:L)))","v":54.4},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!M:M)))","v":9},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!N:N)))","v":45},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!O:O)))","v":1007.4814646677237},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!P:P)))","v":460},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!Q:Q)))","v":385.024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!K:K)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!L:L)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!M:M)))","v":292.97999999999996},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!N:N)))","v":70.679999999999978},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!O:O)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!P:P)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!K:K)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!L:L)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!M:M)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!N:N)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!O:O)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!P:P)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!K:K)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!L:L)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!M:M)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!N:N)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!O:O)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!P:P)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2551:F2555)","v":7},54.4,301.97999999999996,115.67999999999998,1007.4814646677237,460,{"$f":"SUM(L2551:L2555)","v":385.024},{"$f":"SUM(M2551:M2554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!K:K)))","v":0},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!L:L)))","v":178},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!M:M)))","v":0},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!N:N)))","v":6635.1346599999997},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!O:O)))","v":2048.5563988390636},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!P:P)))","v":0},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","G",2,"x",1,0,{"$f":"AN2551","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!K:K)))","v":145},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!L:L)))","v":363.4},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!M:M)))","v":80},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!N:N)))","v":1},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!O:O)))","v":0.14993690415302635},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!P:P)))","v":648.20000000000005},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!Q:Q)))","v":27.238400000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","R",2,"x",1,0,{"$f":"AN2552","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!K:K)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!L:L)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!M:M)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!N:N)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!O:O)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!P:P)))","v":428.8},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!Q:Q)))","v":108.95360000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","M",2,"x",1,0,{"$f":"AN2553","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!K:K)))","v":0},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!L:L)))","v":190},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!M:M)))","v":11},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!N:N)))","v":544},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!O:O)))","v":0},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!P:P)))","v":4648},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!Q:Q)))","v":137.65600000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN2554","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!K:K)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!L:L)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!M:M)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!N:N)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!O:O)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!P:P)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","D",2,"x",1,0,{"$f":"AN2555","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2559:F2563)","v":145},731.4,91,7180.1346599999997,2048.7063357432166,5725,{"$f":"SUM(L2559:L2563)","v":273.84800000000001},{"$f":"SUM(M2559:M2562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!K:K)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!L:L)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!M:M)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!N:N)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!O:O)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!P:P)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!K:K)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!L:L)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!M:M)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!N:N)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!O:O)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!P:P)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!K:K)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!L:L)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!M:M)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!N:N)))","v":71.5},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!O:O)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!P:P)))","v":529.5},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!Q:Q)))","v":136.88800000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!K:K)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!L:L)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!M:M)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!N:N)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!O:O)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!P:P)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!K:K)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!L:L)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!M:M)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!N:N)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!O:O)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!P:P)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2567:F2571)","v":0},0,0,71.5,0,529.5,{"$f":"SUM(L2567:L2571)","v":136.88800000000003},{"$f":"SUM(M2567:M2570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!K:K)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!L:L)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!M:M)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!N:N)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!O:O)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!P:P)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!K:K)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!L:L)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!M:M)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!N:N)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!O:O)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!P:P)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!K:K)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!L:L)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!M:M)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!N:N)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!O:O)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!P:P)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!K:K)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!L:L)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!M:M)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!N:N)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!O:O)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!P:P)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!K:K)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!L:L)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!M:M)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!N:N)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!O:O)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!P:P)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2575:F2579)","v":0},0,0,0,0,0,{"$f":"SUM(L2575:L2579)","v":0},{"$f":"SUM(M2575:M2578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!K:K)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!L:L)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!M:M)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!N:N)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!O:O)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!P:P)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!K:K)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!L:L)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!M:M)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!N:N)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!O:O)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!P:P)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!K:K)))","v":0},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!L:L)))","v":0},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!M:M)))","v":0.96649847392621624},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!N:N)))","v":0.836567236475662},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!O:O)))","v":10.184429618603772},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!P:P)))","v":1.5052682925868828},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!Q:Q)))","v":4.4723896337407778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!K:K)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!L:L)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!M:M)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!N:N)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!O:O)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!P:P)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!K:K)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!L:L)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!M:M)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!N:N)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!O:O)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!P:P)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2583:F2587)","v":0},0,0.96649847392621624,0.836567236475662,10.184429618603772,1.5052682925868828,{"$f":"SUM(L2583:L2587)","v":4.4723896337407778},{"$f":"SUM(M2583:M2586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!K:K)))","v":4.3641355834721063},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!L:L)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!M:M)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!N:N)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!O:O)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!P:P)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!K:K)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!L:L)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!M:M)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!N:N)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!O:O)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!P:P)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!K:K)))","v":0},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!L:L)))","v":0},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!M:M)))","v":8.698486265335946},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!N:N)))","v":7.5291051282809587},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!O:O)))","v":91.659866567433951},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!P:P)))","v":13.547414633281946},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!Q:Q)))","v":40.251506703667005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!K:K)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!L:L)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!M:M)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!N:N)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!O:O)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!P:P)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!K:K)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!L:L)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!M:M)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!N:N)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!O:O)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!P:P)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2591:F2595)","v":4.3641355834721063},0,8.698486265335946,7.5291051282809587,91.659866567433951,13.547414633281946,{"$f":"SUM(L2591:L2595)","v":40.251506703667005},{"$f":"SUM(M2591:M2594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!K:K)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!L:L)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!M:M)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!N:N)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!O:O)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!P:P)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!K:K)))","v":84.733637571119047},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!L:L)))","v":11.821243862847396},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!M:M)))","v":0},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!N:N)))","v":4.9578192195867521},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!O:O)))","v":0},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!P:P)))","v":101.05259470113475},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!Q:Q)))","v":104.04272472370334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!K:K)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!L:L)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!M:M)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!N:N)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!O:O)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!P:P)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!K:K)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!L:L)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!M:M)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!N:N)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!O:O)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!P:P)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!K:K)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!L:L)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!M:M)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!N:N)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!O:O)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!P:P)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2599:F2603)","v":84.733637571119047},11.821243862847396,0,4.9578192195867521,0,101.05259470113475,{"$f":"SUM(L2599:L2603)","v":104.04272472370334},{"$f":"SUM(M2599:M2602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!K:K)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!L:L)))","v":59.945439999999998},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!M:M)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!N:N)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!O:O)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!P:P)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!Q:Q)))","v":1518.1919932122362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!K:K)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!L:L)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!M:M)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!N:N)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!O:O)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!P:P)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!K:K)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!L:L)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!M:M)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!N:N)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!O:O)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!P:P)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!K:K)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!L:L)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!M:M)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!N:N)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!O:O)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!P:P)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!K:K)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!L:L)))","v":105.82150999999999},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!M:M)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!N:N)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!O:O)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!P:P)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2607:F2611)","v":0},165.76694999999998,0,0,0,0,{"$f":"SUM(L2607:L2611)","v":1518.1919932122362},{"$f":"SUM(M2607:M2610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!K:K)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!L:L)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!M:M)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!N:N)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!O:O)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!P:P)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!K:K)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!L:L)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!M:M)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!N:N)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!O:O)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!P:P)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!K:K)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!L:L)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!M:M)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!N:N)))","v":41.01468627112677},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!O:O)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!P:P)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!K:K)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!L:L)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!M:M)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!N:N)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!O:O)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!P:P)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!K:K)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!L:L)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!M:M)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!N:N)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!O:O)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!P:P)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2615:F2619)","v":0},0,0,41.01468627112677,0,0,{"$f":"SUM(L2615:L2619)","v":0},{"$f":"SUM(M2615:M2618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2627)","v":0},{"$f":"SUM(M2623:M2626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2635)","v":0},{"$f":"SUM(M2631:M2634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!K:K)))","v":0},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!L:L)))","v":190},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!M:M)))","v":0},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!N:N)))","v":276.185},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!O:O)))","v":846.27987549121144},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!P:P)))","v":248.84131013466691},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!Q:Q)))","v":2473.8105615801978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!K:K)))","v":142.46381},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!L:L)))","v":200.4},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!M:M)))","v":0},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!N:N)))","v":106.22499999999999},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!O:O)))","v":985.25062647363438},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!P:P)))","v":118.70819620564112},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!Q:Q)))","v":108.51852368469146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!K:K)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!L:L)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!M:M)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!N:N)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!O:O)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!P:P)))","v":-50},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!K:K)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!L:L)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!M:M)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!N:N)))","v":42.489999999999995},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!O:O)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!P:P)))","v":38.283278482256449},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!Q:Q)))","v":35.577009473876586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!K:K)))","v":688},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!L:L)))","v":578.38},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!M:M)))","v":0},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!N:N)))","v":1070.9000000000001},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!O:O)))","v":339.06812264119202},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!P:P)))","v":369.9272328214243},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!Q:Q)))","v":404.26252648200256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2639:F2643)","v":830.46380999999997},968.78,0,1495.8000000000002,2170.5986246060379,725.7600176439887,{"$f":"SUM(L2639:L2643)","v":3022.1686212207683},{"$f":"SUM(M2639:M2642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2650&'5.6.1'!$AJ2650,Allocation!M:M)*Allocation!$H$112*$AN2650","v":168.85049066764836},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,null,null,null,null,null,2,null,null,null,{"$f":"AN2543","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2647:F2651)","v":0},168.85049066764836,0,0,0,0,{"$f":"SUM(L2647:L2651)","v":0},{"$f":"SUM(M2647:M2650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2659)","v":0},{"$f":"SUM(M2655:M2658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!K:K)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!L:L)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!M:M)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!N:N)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!O:O)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!P:P)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN2543","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!K:K)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!L:L)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!M:M)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!N:N)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!O:O)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!P:P)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN2544","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!K:K)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!L:L)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!M:M)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!N:N)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!O:O)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!P:P)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!K:K)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!L:L)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!M:M)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!N:N)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!O:O)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!P:P)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!K:K)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!L:L)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!M:M)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!N:N)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!O:O)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!P:P)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2666:F2670)","v":0},0,0,0,0,0,{"$f":"SUM(L2666:L2670)","v":0},{"$f":"SUM(M2666:M2669)","v":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",{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!K:K)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!L:L)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!M:M)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!N:N)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!O:O)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!P:P)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!K:K)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!L:L)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!M:M)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!N:N)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!O:O)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!P:P)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!K:K)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!L:L)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!M:M)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!N:N)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!O:O)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!P:P)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!K:K)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!L:L)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!M:M)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!N:N)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!O:O)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!P:P)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!K:K)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!L:L)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!M:M)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!N:N)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!O:O)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!P:P)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2674:F2678)","v":0},0,0,0,0,0,{"$f":"SUM(L2674:L2678)","v":0},{"$f":"SUM(M2674:M2677)","v":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",{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!K:K)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!L:L)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!M:M)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!N:N)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!O:O)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!P:P)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!K:K)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!L:L)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!M:M)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!N:N)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!O:O)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!P:P)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!K:K)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!L:L)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!M:M)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!N:N)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!O:O)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!P:P)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!K:K)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!L:L)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!M:M)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!N:N)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!O:O)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!P:P)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!K:K)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!L:L)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!M:M)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!N:N)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!O:O)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!P:P)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2682:F2686)","v":0},0,0,0,0,0,{"$f":"SUM(L2682:L2686)","v":0},{"$f":"SUM(M2682:M2685)","v":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",{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!K:K)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!L:L)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!M:M)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!N:N)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!O:O)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!P:P)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!K:K)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!L:L)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!M:M)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!N:N)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!O:O)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!P:P)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!K:K)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!L:L)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!M:M)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!N:N)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!O:O)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!P:P)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!K:K)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!L:L)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!M:M)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!N:N)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!O:O)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!P:P)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!K:K)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!L:L)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!M:M)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!N:N)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!O:O)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!P:P)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2690:F2694)","v":0},0,0,0,0,0,{"$f":"SUM(L2690:L2694)","v":0},{"$f":"SUM(M2690:M2693)","v":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",{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!K:K)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!L:L)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!M:M)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!N:N)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!O:O)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!P:P)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!K:K)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!L:L)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!M:M)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!N:N)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!O:O)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!P:P)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!K:K)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!L:L)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!M:M)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!N:N)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!O:O)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!P:P)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!K:K)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!L:L)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!M:M)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!N:N)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!O:O)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!P:P)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!K:K)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!L:L)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!M:M)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!N:N)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!O:O)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!P:P)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2698:F2702)","v":0},0,0,0,0,0,{"$f":"SUM(L2698:L2702)","v":0},{"$f":"SUM(M2698:M2701)","v":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",{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!K:K)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!L:L)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!M:M)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!N:N)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!O:O)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!P:P)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!K:K)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!L:L)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!M:M)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!N:N)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!O:O)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!P:P)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!K:K)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!L:L)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!M:M)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!N:N)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!O:O)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!P:P)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!K:K)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!L:L)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!M:M)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!N:N)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!O:O)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!P:P)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!K:K)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!L:L)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!M:M)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!N:N)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!O:O)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!P:P)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2706:F2710)","v":0},0,0,0,0,0,{"$f":"SUM(L2706:L2710)","v":0},{"$f":"SUM(M2706:M2709)","v":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",{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!K:K)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!L:L)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!M:M)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!N:N)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!O:O)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!P:P)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!K:K)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!L:L)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!M:M)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!N:N)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!O:O)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!P:P)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!K:K)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!L:L)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!M:M)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!N:N)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!O:O)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!P:P)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!K:K)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!L:L)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!M:M)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!N:N)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!O:O)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!P:P)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!K:K)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!L:L)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!M:M)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!N:N)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!O:O)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!P:P)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2714:F2718)","v":0},0,0,0,0,0,{"$f":"SUM(L2714:L2718)","v":0},{"$f":"SUM(M2714:M2717)","v":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",{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!K:K)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!L:L)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!M:M)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!N:N)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!O:O)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!P:P)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"G",2,"AE**",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!K:K)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!L:L)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!M:M)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!N:N)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!O:O)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!P:P)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"R",2,"AE**",0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!K:K)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!L:L)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!M:M)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!N:N)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!O:O)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!P:P)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"M",2,"AE**",0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!K:K)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!L:L)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!M:M)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!N:N)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!O:O)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!P:P)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"Q",2,"AE**",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!K:K)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!L:L)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!M:M)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!N:N)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!O:O)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!P:P)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"D",2,"AE**",0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2722:F2726)","v":0},0,0,0,0,0,{"$f":"SUM(L2722:L2726)","v":0},{"$f":"SUM(M2722:M2725)","v":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",{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!K:K)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!L:L)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!M:M)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!N:N)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!O:O)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!P:P)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!K:K)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!L:L)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!M:M)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!N:N)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!O:O)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!P:P)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN2608","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!K:K)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!L:L)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!M:M)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!N:N)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!O:O)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!P:P)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","M",2,"x",1,0,{"$f":"1-AN2609","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!K:K)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!L:L)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!M:M)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!N:N)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!O:O)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!P:P)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","Q",2,"x",1,0,{"$f":"1-AN2610","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!K:K)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!L:L)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!M:M)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!N:N)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!O:O)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!P:P)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","D",2,"x",1,0,{"$f":"1-AN2611","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2730:F2734)","v":0},0,0,0,0,0,{"$f":"SUM(L2730:L2734)","v":0},{"$f":"SUM(M2730:M2733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!K:K)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!L:L)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!M:M)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!N:N)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!O:O)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!P:P)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN2615","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!K:K)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!L:L)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!M:M)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!N:N)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!O:O)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!P:P)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN2616","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!K:K)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!L:L)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!M:M)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!N:N)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!O:O)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!P:P)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN2617","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!K:K)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!L:L)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!M:M)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!N:N)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!O:O)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!P:P)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN2618","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!K:K)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!L:L)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!M:M)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!N:N)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!O:O)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!P:P)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN2619","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2738:F2742)","v":0},0,0,0,0,0,{"$f":"SUM(L2738:L2742)","v":0},{"$f":"SUM(M2738:M2741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2750)","v":0},{"$f":"SUM(M2746:M2749)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2758)","v":0},{"$f":"SUM(M2754:M2757)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!K:K)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!L:L)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!M:M)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!N:N)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!O:O)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!P:P)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN2639","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!K:K)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!L:L)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!M:M)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!N:N)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!O:O)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!P:P)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN2640","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!K:K)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!L:L)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!M:M)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!N:N)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!O:O)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!P:P)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN2641","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!K:K)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!L:L)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!M:M)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!N:N)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!O:O)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!P:P)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN2642","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!K:K)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!L:L)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!M:M)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!N:N)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!O:O)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!P:P)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN2643","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2762:F2766)","v":0},0,0,0,0,0,{"$f":"SUM(L2762:L2766)","v":0},{"$f":"SUM(M2762:M2765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2773&'5.6.1'!$AJ2773,Allocation!M:M)*Allocation!$H$112*$AN2773","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,null,null,null,null,null,2,null,null,null,{"$f":"1-AN2650","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2770:F2774)","v":0},0,0,0,0,0,{"$f":"SUM(L2770:L2774)","v":0},{"$f":"SUM(M2770:M2773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2782)","v":0},{"$f":"SUM(M2778:M2781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$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:L2793)","v":0},{"$f":"SUM(M2789:M2792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2801)","v":0},{"$f":"SUM(M2797:M2800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2809)","v":0},{"$f":"SUM(M2805:M2808)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2817)","v":0},{"$f":"SUM(M2813:M2816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2825)","v":0},{"$f":"SUM(M2821:M2824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2833)","v":0},{"$f":"SUM(M2829:M2832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2841)","v":0},{"$f":"SUM(M2837:M2840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2849)","v":0},{"$f":"SUM(M2845:M2848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2857)","v":0},{"$f":"SUM(M2853:M2856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2865)","v":0},{"$f":"SUM(M2861:M2864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2873)","v":0},{"$f":"SUM(M2869:M2872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2881)","v":0},{"$f":"SUM(M2877:M2880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2889)","v":0},{"$f":"SUM(M2885:M2888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2897)","v":0},{"$f":"SUM(M2893:M2896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2905)","v":0},{"$f":"SUM(M2901:M2904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$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:L2916)","v":0},{"$f":"SUM(M2912:M2915)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2924)","v":0},{"$f":"SUM(M2920:M2923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2932)","v":0},{"$f":"SUM(M2928:M2931)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2940)","v":0},{"$f":"SUM(M2936:M2939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2948)","v":0},{"$f":"SUM(M2944:M2947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2956)","v":0},{"$f":"SUM(M2952:M2955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2964)","v":0},{"$f":"SUM(M2960:M2963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2972)","v":0},{"$f":"SUM(M2968:M2971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2980)","v":0},{"$f":"SUM(M2976:M2979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2988)","v":0},{"$f":"SUM(M2984:M2987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L2996)","v":0},{"$f":"SUM(M2992:M2995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3004)","v":0},{"$f":"SUM(M3000:M3003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3012)","v":0},{"$f":"SUM(M3008:M3011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"SUM(L3016:L3020)","v":0},{"$f":"SUM(M3016:M3019)","v":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:L3028)","v":0},{"$f":"SUM(M3024:M3027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - Somerset"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3041,F$3051:F$3785)","v":8.2602065425888291},{"$f":"SUMIF($D$3051:$D$3785,$D3041,G$3051:G$3785)","v":144.428},173,304.79999999999995,4134.9354977073108,4465.7512807047751,6593.1994571298146,{"$f":"SUMIF($D$3051:$D$3785,$D3041,M$3051:M$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3042,F$3051:F$3785)","v":334.017},419.26673999999997,1068,1483,1033.7338744268277,4056.3324957807222,1216.2487678293505,{"$f":"SUMIF($D$3051:$D$3785,$D3042,M$3051:M$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3043,F$3051:F$3785)","v":0},0,58.293375320332721,460.33410512318221,192.14272086663243,2022.4988751656338,621.31673955635699,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3044,F$3051:F$3785)","v":0},319.59133740354326,0,39.4,0,165.39999999999998,67.099999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3045,F$3051:F$3785)","v":4004.0371},956.09999999999991,33.121600000000001,746.22420999999986,1480.490536696552,1618.2667933060779,1771.790828292369,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3041:F3045)","v":4346.3143065425884},1839.3860774035431,1332.4149753203326,3033.758315123182,6841.302629697323,12328.249444957208,{"$f":"SUM(L3041:L3045)","v":10269.655792807893},{"$f":"SUM(M3041:M3044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!K:K)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!L:L)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!M:M)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!N:N)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!O:O)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!P:P)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!K:K)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!L:L)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!M:M)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!N:N)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!O:O)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!P:P)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!K:K)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!L:L)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!M:M)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!N:N)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!O:O)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!P:P)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!K:K)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!L:L)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!M:M)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!N:N)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!O:O)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!P:P)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!K:K)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!L:L)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!M:M)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!N:N)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!O:O)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!P:P)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3051:F3055)","v":0},0,0,0,0,0,{"$f":"SUM(L3051:L3055)","v":0},{"$f":"SUM(M3051:M3054)","v":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",{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!K:K)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!L:L)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!M:M)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!N:N)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!O:O)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!P:P)))","v":56.400000000000006},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!Q:Q)))","v":70.400000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!K:K)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!L:L)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!M:M)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!N:N)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!O:O)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!P:P)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!K:K)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!L:L)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!M:M)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!N:N)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!O:O)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!P:P)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!K:K)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!L:L)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!M:M)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!N:N)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!O:O)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!P:P)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!K:K)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!L:L)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!M:M)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!N:N)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!O:O)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!P:P)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3059:F3063)","v":0},0,0,0,0,56.400000000000006,{"$f":"SUM(L3059:L3063)","v":70.400000000000006},{"$f":"SUM(M3059:M3062)","v":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",{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!K:K)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!L:L)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!M:M)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!N:N)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!O:O)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!P:P)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!K:K)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!L:L)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!M:M)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!N:N)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!O:O)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!P:P)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!K:K)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!L:L)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!M:M)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!N:N)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!O:O)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!P:P)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!K:K)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!L:L)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!M:M)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!N:N)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!O:O)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!P:P)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!K:K)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!L:L)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!M:M)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!N:N)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!O:O)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!P:P)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3067:F3071)","v":0},0,0,0,0,0,{"$f":"SUM(L3067:L3071)","v":0},{"$f":"SUM(M3067:M3070)","v":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",{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!K:K)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!L:L)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!M:M)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!N:N)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!O:O)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!P:P)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!K:K)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!L:L)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!M:M)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!N:N)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!O:O)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!P:P)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!K:K)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!L:L)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!M:M)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!N:N)))","v":6},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!O:O)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!P:P)))","v":531},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!Q:Q)))","v":132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!K:K)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!L:L)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!M:M)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!N:N)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!O:O)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!P:P)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!K:K)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!L:L)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!M:M)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!N:N)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!O:O)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!P:P)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3075:F3079)","v":0},0,0,6,0,531,{"$f":"SUM(L3075:L3079)","v":132},{"$f":"SUM(M3075:M3078)","v":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",{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!K:K)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!L:L)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!M:M)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!N:N)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!O:O)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!P:P)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!K:K)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!L:L)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!M:M)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!N:N)))","v":58},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!O:O)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!P:P)))","v":171},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!Q:Q)))","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!K:K)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!L:L)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!M:M)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!N:N)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!O:O)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!P:P)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!K:K)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!L:L)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!M:M)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!N:N)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!O:O)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!P:P)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!K:K)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!L:L)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!M:M)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!N:N)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!O:O)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!P:P)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3083:F3087)","v":0},0,0,58,0,171,{"$f":"SUM(L3083:L3087)","v":69},{"$f":"SUM(M3083:M3086)","v":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",{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!K:K)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!L:L)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!M:M)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!N:N)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!O:O)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!P:P)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!K:K)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!L:L)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!M:M)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!N:N)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!O:O)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!P:P)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!K:K)))","v":0},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!L:L)))","v":0},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!M:M)))","v":1.1064615177525263},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!N:N)))","v":0.95771434631728281},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!O:O)))","v":11.697846413741368},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!P:P)))","v":1.7289527207288091},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!Q:Q)))","v":5.1369913679153143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!K:K)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!L:L)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!M:M)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!N:N)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!O:O)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!P:P)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!K:K)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!L:L)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!M:M)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!N:N)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!O:O)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!P:P)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3091:F3095)","v":0},0,1.1064615177525263,0.95771434631728281,11.697846413741368,1.7289527207288091,{"$f":"SUM(L3091:L3095)","v":5.1369913679153143},{"$f":"SUM(M3091:M3094)","v":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",{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!K:K)))","v":4.9961259242867531},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!L:L)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!M:M)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!N:N)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!O:O)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!P:P)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!K:K)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!L:L)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!M:M)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!N:N)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!O:O)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!P:P)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!K:K)))","v":0},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!L:L)))","v":0},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!M:M)))","v":9.9581536597727371},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!N:N)))","v":8.6194291168555459},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!O:O)))","v":105.28061772367234},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!P:P)))","v":15.560574486559283},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!Q:Q)))","v":46.232922311237829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!K:K)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!L:L)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!M:M)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!N:N)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!O:O)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!P:P)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!K:K)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!L:L)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!M:M)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!N:N)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!O:O)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!P:P)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3099:F3103)","v":4.9961259242867531},0,9.9581536597727371,8.6194291168555459,105.28061772367234,15.560574486559283,{"$f":"SUM(L3099:L3103)","v":46.232922311237829},{"$f":"SUM(M3099:M3102)","v":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",{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!K:K)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!L:L)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!M:M)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!N:N)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!O:O)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!P:P)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!K:K)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!L:L)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!M:M)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!N:N)))","v":14.159609342836198},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!O:O)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!P:P)))","v":110.13170422355655},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!Q:Q)))","v":113.39048363648938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!K:K)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!L:L)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!M:M)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!N:N)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!O:O)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!P:P)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!K:K)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!L:L)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!M:M)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!N:N)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!O:O)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!P:P)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!K:K)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!L:L)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!M:M)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!N:N)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!O:O)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!P:P)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3107:F3111)","v":0},0,0,14.159609342836198,0,110.13170422355655,{"$f":"SUM(L3107:L3111)","v":113.39048363648938},{"$f":"SUM(M3107:M3110)","v":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",{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!K:K)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!L:L)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!M:M)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!N:N)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!O:O)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!P:P)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!K:K)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!L:L)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!M:M)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!N:N)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!O:O)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!P:P)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!K:K)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!L:L)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!M:M)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!N:N)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!O:O)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!P:P)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!K:K)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!L:L)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!M:M)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!N:N)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!O:O)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!P:P)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!K:K)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!L:L)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!M:M)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!N:N)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!O:O)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!P:P)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3115:F3119)","v":0},0,0,0,0,0,{"$f":"SUM(L3115:L3119)","v":0},{"$f":"SUM(M3115:M3118)","v":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",{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!K:K)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!L:L)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!M:M)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!N:N)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!O:O)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!P:P)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!K:K)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!L:L)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!M:M)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!N:N)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!O:O)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!P:P)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!K:K)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!L:L)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!M:M)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!N:N)))","v":-0.58998372261817489},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!O:O)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!P:P)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!K:K)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!L:L)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!M:M)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!N:N)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!O:O)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!P:P)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!K:K)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!L:L)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!M:M)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!N:N)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!O:O)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!P:P)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3123:F3127)","v":0},0,0,-0.58998372261817489,0,0,{"$f":"SUM(L3123:L3127)","v":0},{"$f":"SUM(M3123:M3126)","v":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:L3135)","v":0},{"$f":"SUM(M3131:M3134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3143)","v":0},{"$f":"SUM(M3139:M3142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!K:K)))","v":0},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!L:L)))","v":89.39},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!M:M)))","v":0},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!N:N)))","v":76.83},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!O:O)))","v":0},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!P:P)))","v":584.43000000000006},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!Q:Q)))","v":764.44500000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!K:K)))","v":120},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!L:L)))","v":0},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!M:M)))","v":66},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!N:N)))","v":354.05},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!O:O)))","v":0},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!P:P)))","v":2719.9824957807223},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!Q:Q)))","v":86.324999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!K:K)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!L:L)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!M:M)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!N:N)))","v":0.5},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!O:O)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!P:P)))","v":4.5},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!Q:Q)))","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!K:K)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!L:L)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!M:M)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!N:N)))","v":11.82},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!O:O)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!P:P)))","v":11.82},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!Q:Q)))","v":20.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!K:K)))","v":1570.0371},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!L:L)))","v":369.2},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!M:M)))","v":33.121600000000001},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!N:N)))","v":746.22420999999986},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!O:O)))","v":814.26979518310361},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!P:P)))","v":890.04673631834294},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!Q:Q)))","v":974.48495556080309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3147:F3151)","v":1690.0371},458.59,99.121600000000001,1189.4242099999999,814.26979518310361,4210.7792320990657,{"$f":"SUM(L3147:L3151)","v":1860.3849555608031},{"$f":"SUM(M3147:M3150)","v":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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC3158&'5.6.1'!$AJ3158,Allocation!M:M)*Allocation!$H$112*$AN3158","v":193.30249888387053},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,null,null,null,null,null,1,null,null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3155:F3159)","v":0},193.30249888387053,0,0,0,0,{"$f":"SUM(L3155:L3159)","v":0},{"$f":"SUM(M3155:M3158)","v":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:L3167)","v":0},{"$f":"SUM(M3163:M3166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$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:L3179)","v":0},{"$f":"SUM(M3175:M3178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3187)","v":0},{"$f":"SUM(M3183:M3186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3195)","v":0},{"$f":"SUM(M3191:M3194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3203)","v":0},{"$f":"SUM(M3199:M3202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3211)","v":0},{"$f":"SUM(M3207:M3210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3219)","v":0},{"$f":"SUM(M3215:M3218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3227)","v":0},{"$f":"SUM(M3223:M3226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3235)","v":0},{"$f":"SUM(M3231:M3234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3243)","v":0},{"$f":"SUM(M3239:M3242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3251)","v":0},{"$f":"SUM(M3247:M3250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3259)","v":0},{"$f":"SUM(M3255:M3258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3267)","v":0},{"$f":"SUM(M3263:M3266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3275)","v":0},{"$f":"SUM(M3271:M3274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3283)","v":0},{"$f":"SUM(M3279:M3282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3291)","v":0},{"$f":"SUM(M3287:M3290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!K:K)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!L:L)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!M:M)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!N:N)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!O:O)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!P:P)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!K:K)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!L:L)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!M:M)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!N:N)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!O:O)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!P:P)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!K:K)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!L:L)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!M:M)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!N:N)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!O:O)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!P:P)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!K:K)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!L:L)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!M:M)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!N:N)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!O:O)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!P:P)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!K:K)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!L:L)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!M:M)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!N:N)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!O:O)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!P:P)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3299:F3303)","v":0},0,0,0,0,0,{"$f":"SUM(L3299:L3303)","v":0},{"$f":"SUM(M3299:M3302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!K:K)))","v":0},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!L:L)))","v":0},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!M:M)))","v":108.99},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!N:N)))","v":19.53},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!O:O)))","v":0},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!P:P)))","v":427.77},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!Q:Q)))","v":96.768000000000015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!K:K)))","v":0},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!L:L)))","v":0},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!M:M)))","v":159.20000000000002},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!N:N)))","v":546.20000000000005},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!O:O)))","v":0},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!P:P)))","v":488},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!Q:Q)))","v":321.53600000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!K:K)))","v":0},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!L:L)))","v":0},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!M:M)))","v":32},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!N:N)))","v":351.20000000000005},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!O:O)))","v":0},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!P:P)))","v":799.2},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!K:K)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!L:L)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!M:M)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!N:N)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!O:O)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!P:P)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!K:K)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!L:L)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!M:M)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!N:N)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!O:O)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!P:P)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3307:F3311)","v":0},0,300.19,916.93000000000006,0,1714.97,{"$f":"SUM(L3307:L3311)","v":418.30400000000009},{"$f":"SUM(M3307:M3310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!K:K)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!L:L)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!M:M)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!N:N)))","v":17},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!O:O)))","v":2480.961298624386},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!P:P)))","v":2966.6512807047757},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!Q:Q)))","v":2799.1664874850608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","G",2,"x",1,0,{"$f":"AN3307","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!K:K)))","v":214.017},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!L:L)))","v":419.26673999999997},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!M:M)))","v":567},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!N:N)))","v":342},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!O:O)))","v":620.2403246560965},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!P:P)))","v":175.57999999999998},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!Q:Q)))","v":409.53856000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","R",2,"x",1,0,{"$f":"AN3308","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!K:K)))","v":0},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!L:L)))","v":0},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!M:M)))","v":8},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!N:N)))","v":87.800000000000011},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!O:O)))","v":0},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!P:P)))","v":366.12},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!Q:Q)))","v":347.91423999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","M",2,"x",1,0,{"$f":"AN3309","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!K:K)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!L:L)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!M:M)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!N:N)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!O:O)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!P:P)))","v":126},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN3310","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!K:K)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!L:L)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!M:M)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!N:N)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!O:O)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!P:P)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","D",2,"x",1,0,{"$f":"AN3311","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3315:F3319)","v":214.017},419.26673999999997,575,446.8,3101.2016232804826,3634.3512807047755,{"$f":"SUM(L3315:L3319)","v":3556.6192874850608},{"$f":"SUM(M3315:M3318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!K:K)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!L:L)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!M:M)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!N:N)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!O:O)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!P:P)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!K:K)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!L:L)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!M:M)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!N:N)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!O:O)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!P:P)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!K:K)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!L:L)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!M:M)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!N:N)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!O:O)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!P:P)))","v":272},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!K:K)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!L:L)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!M:M)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!N:N)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!O:O)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!P:P)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!K:K)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!L:L)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!M:M)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!N:N)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!O:O)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!P:P)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3323:F3327)","v":0},0,0,0,0,272,{"$f":"SUM(L3323:L3327)","v":0},{"$f":"SUM(M3323:M3326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!K:K)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!L:L)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!M:M)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!N:N)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!O:O)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!P:P)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!K:K)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!L:L)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!M:M)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!N:N)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!O:O)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!P:P)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!K:K)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!L:L)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!M:M)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!N:N)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!O:O)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!P:P)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!K:K)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!L:L)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!M:M)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!N:N)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!O:O)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!P:P)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!K:K)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!L:L)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!M:M)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!N:N)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!O:O)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!P:P)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3331:F3335)","v":0},0,0,0,0,0,{"$f":"SUM(L3331:L3335)","v":0},{"$f":"SUM(M3331:M3334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!K:K)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!L:L)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!M:M)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!N:N)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!O:O)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!P:P)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!K:K)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!L:L)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!M:M)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!N:N)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!O:O)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!P:P)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!K:K)))","v":0},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!L:L)))","v":0},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!M:M)))","v":0.72287601428074655},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!N:N)))","v":0.62569616600093203},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!O:O)))","v":7.5164256729218719},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!P:P)))","v":1.1109347958345885},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!Q:Q)))","v":3.3007625877203961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!K:K)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!L:L)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!M:M)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!N:N)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!O:O)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!P:P)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!K:K)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!L:L)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!M:M)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!N:N)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!O:O)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!P:P)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3339:F3343)","v":0},0,0.72287601428074655,0.62569616600093203,7.5164256729218719,1.1109347958345885,{"$f":"SUM(L3339:L3343)","v":3.3007625877203961},{"$f":"SUM(M3339:M3342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!K:K)))","v":3.2640806183020756},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!L:L)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!M:M)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!N:N)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!O:O)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!P:P)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!K:K)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!L:L)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!M:M)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!N:N)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!O:O)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!P:P)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!K:K)))","v":0},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!L:L)))","v":0},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!M:M)))","v":6.505884128526719},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!N:N)))","v":5.6312654940083888},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!O:O)))","v":67.647831056296852},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!P:P)))","v":9.9984131625112962},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!Q:Q)))","v":29.706863289483564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!K:K)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!L:L)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!M:M)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!N:N)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!O:O)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!P:P)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!K:K)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!L:L)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!M:M)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!N:N)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!O:O)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!P:P)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3347:F3351)","v":3.2640806183020756},0,6.505884128526719,5.6312654940083888,67.647831056296852,9.9984131625112962,{"$f":"SUM(L3347:L3351)","v":29.706863289483564},{"$f":"SUM(M3347:M3350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!K:K)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!L:L)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!M:M)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!N:N)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!O:O)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!P:P)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!K:K)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!L:L)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!M:M)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!N:N)))","v":9.8403906571638018},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!O:O)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!P:P)))","v":89.868295776443446},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!Q:Q)))","v":92.527484192861223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!K:K)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!L:L)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!M:M)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!N:N)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!O:O)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!P:P)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!K:K)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!L:L)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!M:M)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!N:N)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!O:O)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!P:P)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!K:K)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!L:L)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!M:M)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!N:N)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!O:O)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!P:P)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3355:F3359)","v":0},0,0,9.8403906571638018,0,89.868295776443446,{"$f":"SUM(L3355:L3359)","v":92.527484192861223},{"$f":"SUM(M3355:M3358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!K:K)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!L:L)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!M:M)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!N:N)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!O:O)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!P:P)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!K:K)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!L:L)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!M:M)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!N:N)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!O:O)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!P:P)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!K:K)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!L:L)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!M:M)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!N:N)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!O:O)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!P:P)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!K:K)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!L:L)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!M:M)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!N:N)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!O:O)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!P:P)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!K:K)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!L:L)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!M:M)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!N:N)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!O:O)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!P:P)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3363:F3367)","v":0},0,0,0,0,0,{"$f":"SUM(L3363:L3367)","v":0},{"$f":"SUM(M3363:M3366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!K:K)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!L:L)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!M:M)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!N:N)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!O:O)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!P:P)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!K:K)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!L:L)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!M:M)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!N:N)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!O:O)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!P:P)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!K:K)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!L:L)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!M:M)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!N:N)))","v":-0.41001627738182511},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!O:O)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!P:P)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!K:K)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!L:L)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!M:M)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!N:N)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!O:O)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!P:P)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!K:K)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!L:L)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!M:M)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!N:N)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!O:O)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!P:P)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3371:F3375)","v":0},0,0,-0.41001627738182511,0,0,{"$f":"SUM(L3371:L3375)","v":0},{"$f":"SUM(M3371:M3374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3383)","v":0},{"$f":"SUM(M3379:M3382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3391)","v":0},{"$f":"SUM(M3387:M3390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!K:K)))","v":0},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!L:L)))","v":55.037999999999997},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!M:M)))","v":64.010000000000005},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!N:N)))","v":191.43999999999997},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!O:O)))","v":1653.9741990829245},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!P:P)))","v":430.5},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!Q:Q)))","v":2862.419969644754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!K:K)))","v":0},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!L:L)))","v":0},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!M:M)))","v":275.8},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!N:N)))","v":158.75},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!O:O)))","v":413.49354977073114},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!P:P)))","v":301.77},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!Q:Q)))","v":123.93124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!K:K)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!L:L)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!M:M)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!N:N)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!O:O)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!P:P)))","v":21.28},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!Q:Q)))","v":42.024959999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!K:K)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!L:L)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!M:M)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!N:N)))","v":27.58},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!O:O)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!P:P)))","v":27.58},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!Q:Q)))","v":46.969999999999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!K:K)))","v":2434},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!L:L)))","v":586.9},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!M:M)))","v":0},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!N:N)))","v":0},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!O:O)))","v":666.22074151344839},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!P:P)))","v":728.22005698773501},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!Q:Q)))","v":797.30587273156596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3395:F3399)","v":2434},641.93799999999999,339.81,377.76999999999992,2733.6884903671044,1509.3500569877351,{"$f":"SUM(L3395:L3399)","v":3872.65204237632},{"$f":"SUM(M3395:M3398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC3406&'5.6.1'!$AJ3406,Allocation!M:M)*Allocation!$H$112*$AN3406","v":126.28883851967272},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,null,null,null,null,null,2,null,null,null,{"$f":"AN3299","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3403:F3407)","v":0},126.28883851967272,0,0,0,0,{"$f":"SUM(L3403:L3407)","v":0},{"$f":"SUM(M3403:M3406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3415)","v":0},{"$f":"SUM(M3411:M3414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!K:K)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!L:L)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!M:M)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!N:N)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!O:O)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!P:P)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN3299","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!K:K)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!L:L)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!M:M)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!N:N)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!O:O)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!P:P)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN3300","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!K:K)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!L:L)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!M:M)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!N:N)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!O:O)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!P:P)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!K:K)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!L:L)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!M:M)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!N:N)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!O:O)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!P:P)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!K:K)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!L:L)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!M:M)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!N:N)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!O:O)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!P:P)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3422:F3426)","v":0},0,0,0,0,0,{"$f":"SUM(L3422:L3426)","v":0},{"$f":"SUM(M3422:M3425)","v":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",{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!K:K)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!L:L)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!M:M)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!N:N)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!O:O)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!P:P)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!K:K)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!L:L)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!M:M)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!N:N)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!O:O)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!P:P)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!K:K)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!L:L)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!M:M)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!N:N)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!O:O)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!P:P)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!K:K)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!L:L)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!M:M)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!N:N)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!O:O)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!P:P)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!K:K)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!L:L)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!M:M)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!N:N)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!O:O)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!P:P)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3430:F3434)","v":0},0,0,0,0,0,{"$f":"SUM(L3430:L3434)","v":0},{"$f":"SUM(M3430:M3433)","v":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",{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!K:K)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!L:L)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!M:M)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!N:N)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!O:O)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!P:P)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!K:K)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!L:L)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!M:M)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!N:N)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!O:O)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!P:P)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!K:K)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!L:L)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!M:M)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!N:N)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!O:O)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!P:P)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!K:K)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!L:L)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!M:M)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!N:N)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!O:O)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!P:P)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!K:K)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!L:L)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!M:M)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!N:N)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!O:O)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!P:P)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3438:F3442)","v":0},0,0,0,0,0,{"$f":"SUM(L3438:L3442)","v":0},{"$f":"SUM(M3438:M3441)","v":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",{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!K:K)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!L:L)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!M:M)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!N:N)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!O:O)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!P:P)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!K:K)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!L:L)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!M:M)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!N:N)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!O:O)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!P:P)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!K:K)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!L:L)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!M:M)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!N:N)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!O:O)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!P:P)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!K:K)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!L:L)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!M:M)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!N:N)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!O:O)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!P:P)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!K:K)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!L:L)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!M:M)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!N:N)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!O:O)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!P:P)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3446:F3450)","v":0},0,0,0,0,0,{"$f":"SUM(L3446:L3450)","v":0},{"$f":"SUM(M3446:M3449)","v":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",{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!K:K)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!L:L)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!M:M)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!N:N)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!O:O)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!P:P)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!K:K)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!L:L)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!M:M)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!N:N)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!O:O)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!P:P)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!K:K)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!L:L)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!M:M)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!N:N)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!O:O)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!P:P)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!K:K)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!L:L)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!M:M)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!N:N)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!O:O)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!P:P)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!K:K)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!L:L)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!M:M)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!N:N)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!O:O)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!P:P)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3454:F3458)","v":0},0,0,0,0,0,{"$f":"SUM(L3454:L3458)","v":0},{"$f":"SUM(M3454:M3457)","v":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",{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!K:K)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!L:L)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!M:M)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!N:N)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!O:O)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!P:P)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!K:K)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!L:L)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!M:M)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!N:N)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!O:O)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!P:P)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"1-AN3388","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!K:K)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!L:L)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!M:M)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!N:N)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!O:O)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!P:P)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!K:K)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!L:L)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!M:M)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!N:N)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!O:O)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!P:P)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!K:K)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!L:L)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!M:M)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!N:N)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!O:O)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!P:P)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3462:F3466)","v":0},0,0,0,0,0,{"$f":"SUM(L3462:L3466)","v":0},{"$f":"SUM(M3462:M3465)","v":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",{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!K:K)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!L:L)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!M:M)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!N:N)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!O:O)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!P:P)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!K:K)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!L:L)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!M:M)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!N:N)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!O:O)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!P:P)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!K:K)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!L:L)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!M:M)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!N:N)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!O:O)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!P:P)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!K:K)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!L:L)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!M:M)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!N:N)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!O:O)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!P:P)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!K:K)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!L:L)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!M:M)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!N:N)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!O:O)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!P:P)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3470:F3474)","v":0},0,0,0,0,0,{"$f":"SUM(L3470:L3474)","v":0},{"$f":"SUM(M3470:M3473)","v":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",{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!K:K)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!L:L)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!M:M)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!N:N)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!O:O)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!P:P)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"G",2,"AE**",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!K:K)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!L:L)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!M:M)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!N:N)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!O:O)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!P:P)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"R",2,"AE**",0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!K:K)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!L:L)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!M:M)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!N:N)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!O:O)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!P:P)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"M",2,"AE**",0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!K:K)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!L:L)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!M:M)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!N:N)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!O:O)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!P:P)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"Q",2,"AE**",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!K:K)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!L:L)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!M:M)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!N:N)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!O:O)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!P:P)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"D",2,"AE**",0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3478:F3482)","v":0},0,0,0,0,0,{"$f":"SUM(L3478:L3482)","v":0},{"$f":"SUM(M3478:M3481)","v":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",{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!K:K)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!L:L)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!M:M)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!N:N)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!O:O)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!P:P)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!K:K)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!L:L)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!M:M)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!N:N)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!O:O)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!P:P)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN3364","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!K:K)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!L:L)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!M:M)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!N:N)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!O:O)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!P:P)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","M",2,"x",1,0,{"$f":"1-AN3365","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!K:K)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!L:L)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!M:M)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!N:N)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!O:O)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!P:P)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","Q",2,"x",1,0,{"$f":"1-AN3366","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!K:K)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!L:L)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!M:M)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!N:N)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!O:O)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!P:P)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","D",2,"x",1,0,{"$f":"1-AN3367","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3486:F3490)","v":0},0,0,0,0,0,{"$f":"SUM(L3486:L3490)","v":0},{"$f":"SUM(M3486:M3489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!K:K)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!L:L)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!M:M)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!N:N)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!O:O)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!P:P)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN3371","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!K:K)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!L:L)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!M:M)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!N:N)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!O:O)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!P:P)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN3372","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!K:K)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!L:L)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!M:M)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!N:N)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!O:O)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!P:P)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN3373","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!K:K)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!L:L)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!M:M)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!N:N)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!O:O)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!P:P)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN3374","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!K:K)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!L:L)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!M:M)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!N:N)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!O:O)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!P:P)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN3375","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3494:F3498)","v":0},0,0,0,0,0,{"$f":"SUM(L3494:L3498)","v":0},{"$f":"SUM(M3494:M3497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3506)","v":0},{"$f":"SUM(M3502:M3505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3514)","v":0},{"$f":"SUM(M3510:M3513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!K:K)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!L:L)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!M:M)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!N:N)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!O:O)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!P:P)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN3395","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!K:K)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!L:L)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!M:M)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!N:N)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!O:O)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!P:P)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN3396","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!K:K)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!L:L)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!M:M)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!N:N)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!O:O)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!P:P)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN3397","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!K:K)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!L:L)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!M:M)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!N:N)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!O:O)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!P:P)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN3398","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!K:K)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!L:L)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!M:M)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!N:N)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!O:O)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!P:P)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN3399","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3518:F3522)","v":0},0,0,0,0,0,{"$f":"SUM(L3518:L3522)","v":0},{"$f":"SUM(M3518:M3521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC3529&'5.6.1'!$AJ3529,Allocation!M:M)*Allocation!$H$112*$AN3529","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,null,null,null,null,null,2,null,null,null,{"$f":"1-AN3406","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3526:F3530)","v":0},0,0,0,0,0,{"$f":"SUM(L3526:L3530)","v":0},{"$f":"SUM(M3526:M3529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3538)","v":0},{"$f":"SUM(M3534:M3537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$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:L3549)","v":0},{"$f":"SUM(M3545:M3548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3557)","v":0},{"$f":"SUM(M3553:M3556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3565)","v":0},{"$f":"SUM(M3561:M3564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3573)","v":0},{"$f":"SUM(M3569:M3572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3581)","v":0},{"$f":"SUM(M3577:M3580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3589)","v":0},{"$f":"SUM(M3585:M3588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3597)","v":0},{"$f":"SUM(M3593:M3596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3605)","v":0},{"$f":"SUM(M3601:M3604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3613)","v":0},{"$f":"SUM(M3609:M3612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3621)","v":0},{"$f":"SUM(M3617:M3620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3629)","v":0},{"$f":"SUM(M3625:M3628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3637)","v":0},{"$f":"SUM(M3633:M3636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3645)","v":0},{"$f":"SUM(M3641:M3644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3653)","v":0},{"$f":"SUM(M3649:M3652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3661)","v":0},{"$f":"SUM(M3657:M3660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$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:L3672)","v":0},{"$f":"SUM(M3668:M3671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3680)","v":0},{"$f":"SUM(M3676:M3679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"SUM(L3684:L3688)","v":0},{"$f":"SUM(M3684:M3687)","v":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:L3696)","v":0},{"$f":"SUM(M3692:M3695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3704)","v":0},{"$f":"SUM(M3700:M3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3712)","v":0},{"$f":"SUM(M3708:M3711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3720)","v":0},{"$f":"SUM(M3716:M3719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3728)","v":0},{"$f":"SUM(M3724:M3727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3736)","v":0},{"$f":"SUM(M3732:M3735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3744)","v":0},{"$f":"SUM(M3740:M3743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3752)","v":0},{"$f":"SUM(M3748:M3751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3760)","v":0},{"$f":"SUM(M3756:M3759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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:L3768)","v":0},{"$f":"SUM(M3764:M3767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$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,{"$f":"SUM(L3772:L3776)","v":0},{"$f":"SUM(M3772:M3775)","v":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:L3784)","v":0},{"$f":"SUM(M3780:M3783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":97171.92976290865},85158.598910186382,59898.611640668045,74833.265319080034,52107.36367098934,106811.29888591194,{"$f":"SUM(L32,L40,L48,L56,L64,L72,L80,L88,L96,L104,L112,L120,L128,L136,L144)+SUM(L788,L796,L804,L812,L820,L828,L836,L844,L852,L860,L868,L876,L884,L892,L900)+SUM(L1544,L1552,L1560,L1568,L1576,L1584,L1592,L1600,L1608,L1616,L1624,L1632,L1640+L1648,L1656)+SUM(L2300,L2308,L2316,L2324,L2332,L2340,L2348,L2356,L2364,L2372,L2380,L2388,L2396,L2404,L2412)+SUM(L3056,L3064,L3072,L3080,L3088,L3096,L3104,L3112,L3120,L3128,L3136,L3144,L3152,L3160,L3168)","v":112833.62934798317},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core water services",null,"$'000",{"$f":"SUM(F156,F164,F172,F180,F188,F196,F204,F212,F220,F228,F236,F244,F252,F260,F268)+SUM(F912,F920,F928,F936,F944,F952,F960,F968,F976,F984,F992,F1000,F1008,F1016,F1024)+SUM(F1668,F1676,F1684,F1692,F1700,F1708,F1716,F1724,F1732,F1740,F1748,F1756,F1764,F1772,F1780)+SUM(F2424,F2432,F2440,F2448,F2456,F2464,F2472,F2480,F2488,F2496,F2504,F2512,F2520,F2528,F2536)+SUM(F3180,F3188,F3196,F3204,F3212,F3220,F3228:F3229,F3236,F3244,F3252,F3260,F3268,F3276,F3284,F3292)","v":0},0,0,0,0,0,{"$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(F3791:F3793)","v":97171.92976290865},85158.598910186382,59898.611640668045,74833.265319080034,52107.36367098934,106811.29888591194,{"$f":"SUM(L3791:L3793)","v":112833.62934798317},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"SUM(F280,F288,F296,F304,F312,F320,F328,F336,F344,F352,F360,F368,F376,F384,F392)+SUM(F1036,F1044,F1052,F1060,F1068,F1076,F1084,F1092,F1100,F1108,F1116,F1124,F1132,F1140,F1148)+SUM(F1792,F1800,F1808:F1809,F1816,F1824,F1832,F1840,F1848,F1856,F1864,F1872,F1880,F1888,F1896,F1904)+SUM(F2548,F2556,F2564,F2572,F2580,F2588,F2596,F2604,F2612,F2620,F2628,F2636,F2644,F2652,F2660)+SUM(F3304,F3312,F3320,F3328,F3336,F3344,F3352,F3360,F3368,F3376,F3384,F3392,F3400,F3408,F3416)","v":75301.139472799638},138375.34674900604,85880.80914371871,92643.264955320046,276782.06561750115,191799.34635852728,{"$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":272356.99836718576},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":10028.809344291709},18849.540380807532,11965.131615613249,11796.057116707771,33782.211843317251,24615.254564221446,{"$f":"SUM(L403,L411,L419,L427,L435,L443,L451,L459,L467,L475,L483,L491,L499,L507,L515)+SUM(L1159,L1167,L1175,L1183,L1191,L1199,L1207,L1215,L1223,L1231,L1239,L1247,L1255,L1263,L1271)+SUM(L1915,L1923,L1931,L1939,L1947,L1955,L1963,L1971,L1979,L1987,L1995,L2003,L2011,L2019,L2027)+SUM(L2671,L2679,L2687,L2695,L2703,L2711,L2719,L2727,L2735,L2743,L2751,L2759,L2767,L2775,L2783)+SUM(L3427,L3435,L3443,L3451,L3459,L3467,L3475,L3483,L3491,L3499,L3507,L3515,L3523,L3531,L3539)","v":36200.925464978151},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core wastewater services",null,"$'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 WATER CAPITAL EXPENDITURE",null,null,"$'000",{"$f":"SUM(F3797:F3799)","v":85329.948817091354},157224.88712981358,97845.940759331963,104439.32207202782,310564.27746081841,216414.60092274874,{"$f":"SUM(L3797:L3799)","v":308557.92383216391},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"SUM(F649,F657,F665,F673,F681,F689,F697,F705,F713,F721,F729,F737,F745,F753,F761)+SUM(F1405,F1413,F1421,F1429,F1437,F1445,F1453,F1461,F1469,F1477,F1485,F1493,F1501,F1509,F1517)+SUM(F2161,F2169,F2177,F2185,F2193,F2201,F2209,F2217,F2273,F2265,F2257,F2249,F2241,F2233,F2225)+SUM(F2917,F2925,F2933,F2941,F2949,F2957,F2965,F2973,F2981,F2989,F2997,F3005,F3013,F3021,F3029)+SUM(F3673,F3681,F3689,F3697,F3705,F3713,F3721,F3729,F3737,F3745,F3753,F3761,F3769,F3777,F3785)","v":0},0,0,0,0,0,{"$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 WATER CAPITAL EXPENDITURE",null,null,"$'000",{"$f":"SUM(F3803,F3800,F3794)","v":182501.87858000002},242383.48603999996,157744.55240000002,179272.58739110787,362671.64113180776,323225.89980866067,{"$f":"SUM(L3803,L3800,L3794)","v":421391.55318014708},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",null,"?","C","?","?","W"]
[null,null,null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G))/1000","v":182501.87858000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G))/1000+Allocation!H112","v":242383.48603999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G))/1000","v":157744.55240000004},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G))/1000","v":179272.58739110784},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G))/1000","v":362671.64113180776},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G))/1000","v":323225.89980866067},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G))/1000","v":421391.5531801469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",null,"?","C","?","?","?"]
[null,null,null,null,null,{"$f":"F3805-F3809","v":0},{"$f":"G3805-G3809","v":0},0,0,0,0,0]

{"sheet":"5.6.2","index":17,"n_rows":2121,"n_cols":78,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[12,7,12,11],[12,13,12,25],[12,33,13,33],[12,29,13,29],[12,31,13,31],[12,32,13,32]]}
[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$9,\" - \")","v":"Capital Expenditure for Queensland Urban Utilities - "}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,"$"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,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,null,null,null,null,null,null,"$"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999},null,null,null,null,null,"$"]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999},null,null,null,null,null,"$"]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[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,null,null,null,null,null,null,null,"$"]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,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,null,null,null,null,null,null,"$"]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,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,null,null,null,null,null,null,"$"]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Allocation!$K$135","v":0.83899999999999997}]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[]
[]
[]
[null,"Total Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUM(AK16:AK53)","v":0},{"$f":"SUM(AL16:AL53)","v":0},{"$f":"SUM(AM16:AM53)","v":0},{"$f":"SUMIF($C:$C,\"=Revenue\",AN:AN)","v":0},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,null,null,null,{"$f":"IF(AO57=('5.6.1'!L22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AP57=('5.6.1'!M22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AQ57=('5.6.1'!N22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AR57=('5.6.1'!O22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AS57=('5.6.1'!P22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AT57=('5.6.1'!Q22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AU57=('5.6.1'!R22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AV57=('5.6.1'!S22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AW57=('5.6.1'!T22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AX57=('5.6.1'!U22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AY57=('5.6.1'!V22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AZ57=('5.6.1'!W22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(BA57=('5.6.1'!X22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(BB57=('5.6.1'!Y22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["Other Core Waste-water Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["Aggregate Non-regulated Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
["Driver type"]
["Growth"]
["Renewal of Existing Infrastructure"]
["Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
["compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"5.7.1","index":18,"n_rows":666,"n_cols":33,"rows_kept":666,"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$9)","v":"Contributed Assets for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[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,null,null,null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Brisbane"},null,null,null,{"$f":"F20+F40+F78+F98+F136+F156+F194+F214+F252+F272","v":145268.46386999998},187133.20581999997,142531.25857999999,125686.64113999998,117689.0609199,143380.02394499999,{"$f":"L20+L40+L78+L98+L136+L156+L194+L214+L252+L272","v":151977.5566527106}]
[null,null,null,null,null,{"$f":"-11091.4+(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G))*$AF15/1000","v":145268.52572000003},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G))*$AF15/1000","v":187134.20839000001},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G))*$AF15/1000","v":142531.25906000001},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G))*$AF15/1000","v":125686.64154000003},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G))*$AF15/1000","v":117689.0609199},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G))*$AF15/1000","v":143380.024},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G))*$AF15/1000","v":151977.55665271063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist&Prod","Item","Sign","Allocation"]
[null,"WATER - Activity level",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??1","RC??",-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??2"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F24+F30","v":24643},23425.807000000001,12772.475,15253.058650000001,19751.930501513281,21672.272840730042,{"$f":"L24+L30","v":23407.463416032988},{"$f":"M24++M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",26409.557689999998,42831.954079999996,22787.2768,17295.312969999999,15940.4047902,19797.690999999999,{"$f":"L25+L31","v":19507.035667848017},{"$f":"M25++M31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",1802.2241300000001,3904.0714500000004,0,0,0,0,{"$f":"L26+L32","v":0},{"$f":"M26++M32","v":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":52854.781820000004},{"$f":"SUM(G17:G19)","v":70161.83253},{"$f":"SUM(H17:H19)","v":35559.751799999998},{"$f":"SUM(I17:I19)","v":32548.371619999998},{"$f":"SUM(J17:J19)","v":35692.33529171328},{"$f":"SUM(K17:K19)","v":41469.963840730037},42914.499083881004,{"$f":"SUM(M17:M19)","v":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","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":24643},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":23425.807000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":12772.475},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":15253.058650000001},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":19751.930501513281},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":21672.272840730042},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":23407.463416032988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":26409.557689999998},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":42831.954079999996},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":22787.2768},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":17295.312969999999},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":15940.4047902},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":19797.690999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":19507.035667848017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":1802.2241300000001},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":3904.0714500000004},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F24:F26)","v":52854.781820000004},{"$f":"SUM(G24:G26)","v":70161.83253},{"$f":"SUM(H24:H26)","v":35559.751799999998},{"$f":"SUM(I24:I26)","v":32548.371619999998},{"$f":"SUM(J24:J26)","v":35692.33529171328},{"$f":"SUM(K24:K26)","v":41469.963840730037},42914.499083881004,{"$f":"SUM(M24:M26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'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},{"$f":"SUM(K30:K32)","v":0},0,{"$f":"SUM(M30:M32)","v":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":20566},{"$f":"G44+G50+G56","v":20250.867999999999},28309.817999999999,10756.825000000001,20137.900779225674,21294.521900868378,{"$f":"L44+L50+L56","v":22554.823391842547},{"$f":"M44+M50+M56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F45+F51+F57","v":32456.933509999999},50708.677989999996,51445.385889999998,57635.395109999998,35101.228259499992,46592.091999999997,{"$f":"L45+L51+L57","v":40046.972748114094},{"$f":"M45+M51+M57","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",1246.0301400000001,8099.4040000000005,0,0,0,0,{"$f":"L46+L52+L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F37:F39)","v":54268.963650000005},{"$f":"SUM(G37:G39)","v":79058.949989999994},{"$f":"SUM(H37:H39)","v":79755.203890000004},{"$f":"SUM(I37:I39)","v":68392.220109999995},{"$f":"SUM(J37:J39)","v":55239.129038725667},{"$f":"SUM(K37:K39)","v":67886.613900868368},62601.796139956641,{"$f":"SUM(M37:M39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":17871.853999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":17598.004291999998},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":24601.231842000001},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":9347.6809250000006},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":17499.835777147109},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":18504.939531854619},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":19600.141527511172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"C??D",1,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":28205.07522019},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":44065.84117331},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":44706.040338409999},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":50085.158350589998},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":30502.967357505495},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":40488.527947999995},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":34800.819318111149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCDC",-1,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":1082.8001916600001},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":7038.3820760000008},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCSU",-1,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F44:F46)","v":47159.729411849992},68702.22754131,69307.27218041,59432.839275589999,48002.803134652604,58993.467479854618,{"$f":"SUM(L44:L46)","v":54400.960845622321},{"$f":"SUM(M44:M46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E44","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2694.1460000000002},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2652.8637080000003},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":3708.5861580000001},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":1409.1440749999999},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2638.0650020785633},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2789.5823690137577},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2954.6818643313736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"C??D",1,{"$f":"1-AG44","v":0.13100000000000001}]
[null,null,null,"Developer Cash contributions ",{"$f":"E45","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":4251.8582898100003},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":6642.83681669},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":6739.3455515900005},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":7550.2367594100006},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":4598.2609019944994},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":6103.5640519999997},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":5246.1534300029471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCDC",-1,{"$f":"1-AG45","v":0.13100000000000001}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E46","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":163.22994834000002},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":1061.0219240000001},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCSU",-1,{"$f":"1-AG46","v":0.13100000000000001}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F50:F52)","v":7109.2342381500002},10356.722448690001,{"$f":"SUM(H50:H52)","v":10447.931709590001},8959.3808344099998,7236.3259040730627,8893.1464210137565,{"$f":"SUM(L50:L52)","v":8200.8352943343198},{"$f":"SUM(M50:M52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'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},{"$f":"SUM(K56:K58)","v":0},0,{"$f":"SUM(M56:M58)","v":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,{"$f":"SUM(M63:M65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$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$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C13,\" - \",'Business Details'!D13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F82+F88","v":7638.3980000000001},{"$f":"G82+G88","v":1906.1993799999998},5775.9939999999997,10639.317489999999,5259.3887483160561,5991.9053217929213,{"$f":"L82+L88","v":6574.8031316462757},{"$f":"M82+M88","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F83+F89","v":4159.2524999999996},8935,3317.2055,1698.2276299999999,1971.2622277,2880.1039999999998,{"$f":"L83+L89","v":6024.6489991100543},{"$f":"M83+M89","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",261.60000000000002,337,0,0,0,0,{"$f":"L84+L90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F75:F77)","v":12059.2505},{"$f":"SUM(G75:G77)","v":11178.19938},{"$f":"SUM(H75:H77)","v":9093.1994999999988},{"$f":"SUM(I75:I77)","v":12337.545119999999},{"$f":"SUM(J75:J77)","v":7230.6509760160561},{"$f":"SUM(K75:K77)","v":8872.0093217929207},12599.45213075633,{"$f":"SUM(M75:M77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":7638.3980000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":1906.1993799999998},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":5775.9939999999997},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":10639.317489999999},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":5259.3887483160561},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":5991.9053217929213},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":6574.8031316462757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":4159.2524999999996},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":8935},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":3317.2055},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":1698.2276299999999},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":1971.2622277},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":2880.1039999999998},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":6024.6489991100543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":261.60000000000002},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":337},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F82:F84)","v":12059.2505},11178.19938,9093.1994999999988,12337.545119999999,7230.6509760160561,8872.0093217929207,{"$f":"SUM(L82:L84)","v":12599.45213075633},{"$f":"SUM(M82:M84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L88:L90)","v":0},{"$f":"SUM(M88:M90)","v":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":4916},8401.848,8606.2548000000006,3745.1968399999996,7070.1691188367622,7871.0995426566087,{"$f":"L102+L108+L114","v":8777.2576544783151},{"$f":"M102+M108+M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",4164.5415000000003,11135,5519.1213499999994,3027.1606499999998,4036.4518791,5418.6189999999997,{"$f":"L103+L109+L115","v":9927.1497208915716},{"$f":"M103+M109+M115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",327.05800000000005,167,0,0,0,0,{"$f":"L104+L110+L116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F95:F97)","v":9407.5995000000003},{"$f":"SUM(G95:G97)","v":19703.847999999998},{"$f":"SUM(H95:H97)","v":14125.37615},{"$f":"SUM(I95:I97)","v":6772.3574899999994},{"$f":"SUM(J95:J97)","v":11106.620997936763},{"$f":"SUM(K95:K97)","v":13289.718542656608},18704.407375369887,{"$f":"SUM(M95:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":4399.82},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7519.6539599999996},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7702.598046000001},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":3351.9511717999999},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":6327.8013613589019},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7044.634090677665},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7855.6456007580928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"C??D",1,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":3727.2646425000003},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":9965.8250000000007},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":4939.6136082499997},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":2709.30878175},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":3612.6244317945002},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":4849.6640049999996},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":8884.799000197956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCDC",-1,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":292.71691000000004},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":149.465},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCSU",-1,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F102:F104)","v":8419.8015524999992},17634.943960000001,12642.211654250001,6061.2599535499994,9940.4257931534012,11894.298095677665,{"$f":"SUM(L102:L104)","v":16740.444600956049},{"$f":"SUM(M102:M104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E102","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":516.17999999999984},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":882.19403999999986},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":903.65675399999998},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":393.24566819999984},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":742.36775747785987},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":826.46545197894375},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":921.61205372022289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"C??D",1,{"$f":"1-AG102","v":0.10499999999999998}]
[null,null,null,"Developer Cash contributions ",{"$f":"E103","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":437.27685749999995},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":1169.1749999999997},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":579.50774174999981},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":317.85186824999994},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":423.8274473054999},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":568.95499499999983},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":1042.3507206936149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCDC",-1,0.10499999999999998]
[null,null,null,"Grants and other cash contributions ",{"$f":"E104","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":34.341089999999994},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":17.534999999999997},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCSU",-1,0.10499999999999998]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F108:F110)","v":987.79794749999985},2068.9040399999994,1483.1644957499998,711.09753644999978,1166.1952047833597,1395.4204469789436,{"$f":"SUM(L108:L110)","v":1963.9627744138379},{"$f":"SUM(M108:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L114:L116)","v":0},{"$f":"SUM(M114:M116)","v":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",{"$f":"SUM(F121:F123)","v":0},0,0,0,0,0,{"$f":"SUM(L121:L123)","v":0},{"$f":"SUM(M121:M123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$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$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C14,\" - \",'Business Details'!D14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F140+F146","v":760},{"$f":"G140+G146","v":547.06500000000005},0,1155.2769599999999,651.7647520513907,694.69990725956995,{"$f":"L140+L146","v":678.93567498405537},{"$f":"M140+M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F141+F147","v":2077.5914600000001},616.75386000000003,960.33166000000006,550.16399999999999,1640.7024692,1844.1020000000001,{"$f":"L141+L147","v":2784.6713487284032},{"$f":"M141+M147","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",41.4,0,0,0,0,0,{"$f":"L142+L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F133:F135)","v":2878.9914600000002},{"$f":"SUM(G133:G135)","v":1163.8188600000001},{"$f":"SUM(H133:H135)","v":960.33166000000006},{"$f":"SUM(I133:I135)","v":1705.4409599999999},{"$f":"SUM(J133:J135)","v":2292.4672212513906},{"$f":"SUM(K133:K135)","v":2538.8019072595698},3463.6070237124586,{"$f":"SUM(M133:M135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":760},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":547.06500000000005},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":1155.2769599999999},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":651.7647520513907},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":694.69990725956995},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":678.93567498405537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":2077.5914600000001},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":616.75386000000003},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":960.33166000000006},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":550.16399999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":1640.7024692},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":1844.1020000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":2784.6713487284032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":41.4},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F140:F142)","v":2878.9914600000002},1163.8188600000001,960.33166000000006,1705.4409599999999,2292.4672212513906,2538.8019072595698,{"$f":"SUM(L140:L142)","v":3463.6070237124586},{"$f":"SUM(M140:M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L146:L148)","v":0},{"$f":"SUM(M146:M148)","v":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":690},{"$f":"G160+G166+G172","v":1932.105},0,0,498.87084637986197,427.96812100547641,{"$f":"L160+L166+L172","v":398.18509541554835},{"$f":"M160+M166+M172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F161+F167+F173","v":258.81927999999999},151.82499999999999,146.56,121.49875,1026.3003194999999,2305.259,{"$f":"L161+L167+L173","v":2528.6329011004495},{"$f":"M161+M167+M173","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L162+L168+L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F153:F155)","v":948.81927999999994},{"$f":"SUM(G153:G155)","v":2083.9299999999998},{"$f":"SUM(H153:H155)","v":146.56},{"$f":"SUM(I153:I155)","v":121.49875},{"$f":"SUM(J153:J155)","v":1525.1711658798617},{"$f":"SUM(K153:K155)","v":2733.2271210054764},2926.8179965159979,{"$f":"SUM(M153:M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":690},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":1932.105},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":498.87084637986197},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":427.96812100547641},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":398.18509541554835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,"C??D",1,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":258.81927999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":151.82499999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":146.56},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":121.49875},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":1026.3003194999999},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":2305.259},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":2528.6329011004495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,"RCDC",-1,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,"RCSU",-1,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F160:F162)","v":948.81927999999994},2083.9299999999998,146.56,121.49875,1525.1711658798617,2733.2271210054764,{"$f":"SUM(L160:L162)","v":2926.8179965159979},{"$f":"SUM(M160:M162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E160","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E161","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E162","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F166:F168)","v":0},0,0,0,0,0,{"$f":"SUM(L166:L168)","v":0},{"$f":"SUM(M166:M168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L172:L174)","v":0},{"$f":"SUM(M172:M174)","v":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",{"$f":"SUM(F179:F181)","v":0},0,0,0,0,0,{"$f":"SUM(L179:L181)","v":0},{"$f":"SUM(M179:M181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$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$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C15,\" - \",'Business Details'!D15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F198+F204","v":815},{"$f":"G198+G204","v":449.459},0,482.27945,414.41659433923473,452.1332845595187,{"$f":"L198+L204","v":494.09864347800317},{"$f":"M198+M204","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F199+F205","v":1815.3966816708992},745.22781900000007,63.480350000000001,151.90020000000001,492.29322460000003,780.81500000000005,{"$f":"L199+L205","v":701.22577027591069},{"$f":"M199+M205","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L200+L206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F191:F193)","v":2630.3966816708989},{"$f":"SUM(G191:G193)","v":1194.686819},{"$f":"SUM(H191:H193)","v":63.480350000000001},{"$f":"SUM(I191:I193)","v":634.17965000000004},{"$f":"SUM(J191:J193)","v":906.70981893923476},{"$f":"SUM(K191:K193)","v":1232.9482845595187},1195.3244137539139,{"$f":"SUM(M191:M193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":815},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":449.459},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":482.27945},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":414.41659433923473},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":452.1332845595187},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":494.09864347800317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":1815.3966816708992},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":745.22781900000007},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":63.480350000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":151.90020000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":492.29322460000003},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":780.81500000000005},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":701.22577027591069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F198:F200)","v":2630.3966816708989},1194.686819,63.480350000000001,634.17965000000004,906.70981893923476,1232.9482845595187,{"$f":"SUM(L198:L200)","v":1195.3244137539139},{"$f":"SUM(M198:M200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L204:L206)","v":0},{"$f":"SUM(M204:M206)","v":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":688},{"$f":"G218+G224+G230","v":684.20150999999998},0,1070.9000000000001,339.06812264119202,369.9272328214243,{"$f":"L218+L224+L230","v":404.26252648200256},{"$f":"M218+M224+M230","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F219+F225+F231","v":1069.3813183291004},437.67348100000004,51.046190000000003,248.72323,659.63293610000005,878.93,{"$f":"L219+L225+L231","v":2819.0605694628698},{"$f":"M219+M225+M231","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",3.9350000000000001,0,0,0,0,0,{"$f":"L220+L226+L232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F211:F213)","v":1761.3163183291003},{"$f":"SUM(G211:G213)","v":1121.8749910000001},{"$f":"SUM(H211:H213)","v":51.046190000000003},{"$f":"SUM(I211:I213)","v":1319.6232300000001},{"$f":"SUM(J211:J213)","v":998.70105874119213},{"$f":"SUM(K211:K213)","v":1248.8572328214243},3223.3230959448724,{"$f":"SUM(M211:M213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":688},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":684.20150999999998},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":1070.9000000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":339.06812264119202},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":369.9272328214243},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":404.26252648200256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"C??D",1,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":1069.3813183291004},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":437.67348100000004},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":51.046190000000003},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":248.72323},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":659.63293610000005},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":878.93},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":2819.0605694628698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"RCDC",-1,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":3.9350000000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"RCSU",-1,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F218:F220)","v":1761.3163183291003},1121.8749910000001,51.046190000000003,1319.6232300000001,998.70105874119213,1248.8572328214243,{"$f":"SUM(L218:L220)","v":3223.3230959448724},{"$f":"SUM(M218:M220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$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",{"$f":"SUM(F224:F226)","v":0},0,0,0,0,0,{"$f":"SUM(L224:L226)","v":0},{"$f":"SUM(M224:M226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L230:L232)","v":0},{"$f":"SUM(M230:M232)","v":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",{"$f":"SUM(F237:F239)","v":0},0,0,0,0,0,{"$f":"SUM(L237:L239)","v":0},{"$f":"SUM(M237:M239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$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$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C16,\" - \",'Business Details'!D16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F256+F262","v":1570.0371},{"$f":"G256+G262","v":369.2},33.121600000000001,746.22420999999986,814.26979518310361,890.04673631834294,{"$f":"L256+L262","v":974.48495556080309},{"$f":"M256+M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F257+F263","v":2765.0565000000001},329.81025,1350.1913500000001,384.41199999999998,222.42058650000001,451.58499999999998,{"$f":"L257+L263","v":437.3406298496792},{"$f":"M257+M263","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L258+L264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F249:F251)","v":4335.0936000000002},{"$f":"SUM(G249:G251)","v":699.01025000000004},{"$f":"SUM(H249:H251)","v":1383.31295},{"$f":"SUM(I249:I251)","v":1130.6362099999999},{"$f":"SUM(J249:J251)","v":1036.6903816831036},{"$f":"SUM(K249:K251)","v":1341.631736318343},1411.8255854104823,{"$f":"SUM(M249:M251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":1570.0371},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":369.2},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":33.121600000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":746.22420999999986},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":814.26979518310361},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":890.04673631834294},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":974.48495556080309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":2765.0565000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":329.81025},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":1350.1913500000001},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":384.41199999999998},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":222.42058650000001},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":451.58499999999998},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":437.3406298496792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F256:F258)","v":4335.0936000000002},699.01025000000004,1383.31295,1130.6362099999999,1036.6903816831036,1341.631736318343,{"$f":"SUM(L256:L258)","v":1411.8255854104823},{"$f":"SUM(M256:M258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L262:L264)","v":0},{"$f":"SUM(M262:M264)","v":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":2434},{"$f":"G276+G282+G288","v":586.9},0,0,666.22074151344839,728.22005698773501,{"$f":"L276+L282+L288","v":797.30587273156596},{"$f":"M276+M282+M288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F277+F283+F289","v":1689.2510600000001},180.155,1392.9960900000001,724.76800000000003,994.36422750000008,2038.0319999999999,{"$f":"L277+L283+L289","v":2139.1979346774456},{"$f":"M277+M283+M289","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L278+L284+L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F269:F271)","v":4123.2510600000005},{"$f":"SUM(G269:G271)","v":767.05499999999995},{"$f":"SUM(H269:H271)","v":1392.9960900000001},{"$f":"SUM(I269:I271)","v":724.76800000000003},{"$f":"SUM(J269:J271)","v":1660.5849690134485},{"$f":"SUM(K269:K271)","v":2766.2520569877352},2936.5038074090116,{"$f":"SUM(M269:M271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":2434},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":586.9},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":666.22074151344839},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":728.22005698773501},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":797.30587273156596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,"C??D",1,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":1689.2510600000001},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":180.155},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":1392.9960900000001},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":724.76800000000003},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":994.36422750000008},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":2038.0319999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":2139.1979346774456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,"RCDC",-1,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,"RCSU",-1,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F276:F278)","v":4123.2510600000005},767.05499999999995,1392.9960900000001,724.76800000000003,1660.5849690134485,2766.2520569877352,{"$f":"SUM(L276:L278)","v":2936.5038074090116},{"$f":"SUM(M276:M278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$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",{"$f":"SUM(F282:F284)","v":0},0,0,0,0,0,{"$f":"SUM(L282:L284)","v":0},{"$f":"SUM(M282:M284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'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,{"$f":"SUM(L288:L290)","v":0},{"$f":"SUM(M288:M290)","v":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",{"$f":"SUM(F295:F297)","v":0},0,0,0,0,0,{"$f":"SUM(L295:L297)","v":0},{"$f":"SUM(M295:M297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.7.1 SD01","index":19,"n_rows":666,"n_cols":29,"rows_kept":666,"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$9)","v":"Supporting Document for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[null,null,null,null,null,null,null,2014,"V9"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Contributions for Year Ending \n30 June \",'Business Details'!D26)","v":"Contributions for Year Ending \n30 June 2014"},null,"Allocations of Contributions to Asset Classes ($'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$54","v":"Unallocated cash contribution"},null,null,null,null,"Dist&Prod","Sign","Allocation"]
[null,null,null,null,null,null,null,"CR?D","CP?D","CT?D","CS?D","CM?D","x","x","x","CL?D","x","x","x","CD?D","x","x"]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Brisbane"},null,null,null,null,null,"SR1C","SP1C","ST1C","SS1C","SM1C","SI1C","SC1C","SE1C","SL1C","SB1C","x","x","SD1C","x","x"]
[null,null,null,null,null,null,null,"SR2C","SP2C","ST2C","SS2C","SM2C","SI2C","SC2C","SE2C","SL2C","SB2C","x","x","SD2C","x","x"]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H17:V17)","v":21672.272840730042},{"$f":"IF(F17='5.7.1'!K24,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":21672.272840730042},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},null,"Directly attributable",null,null,401,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H18:V18)","v":19797.690999999995},{"$f":"IF(F18='5.7.1'!K25,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":1780.380947909664},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":804.45372543239796},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":100.05305530306582},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":17112.803271354867},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA18&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},null,null,null,null,401,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H19:V19)","v":0},{"$f":"IF(F19='5.7.1'!K26,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F17:F19)","v":41469.963840730037},null,{"$f":"SUM(H17:H19)","v":1780.380947909664},{"$f":"SUM(I17:I19)","v":804.45372543239796},0,100.05305530306582,0,0,0,0,0,0,0,{"$f":"SUM(S17:S19)","v":0},{"$f":"SUM(T17:T19)","v":38785.076112084906},{"$f":"SUM(U17:U19)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F20=SUM(H20:V20),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H23:V23)","v":0},{"$f":"IF(F23='5.7.1'!K30,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H24:V24)","v":0},{"$f":"IF(F24='5.7.1'!K31,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H25:V25)","v":0},{"$f":"IF(F25='5.7.1'!K32,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'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},{"$f":"SUM(U23:U25)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F26=SUM(H26:V26),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H29:V29)","v":18504.939531854619},{"$f":"IF(F29='5.7.1'!K44,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":18504.939531854619},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},null,"Directly attributable",null,"To asset class not TW",402,1,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H30:V30)","v":40488.52794800001},{"$f":"IF(F30='5.7.1'!K45,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":2404.5159444525902},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":7117.2683353605598},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":30966.74366818686},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA30&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},null,null,null,null,402,1,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H31:V31)","v":0},{"$f":"IF(F31='5.7.1'!K46,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F29:F31)","v":58993.467479854633},null,{"$f":"SUM(H29:H31)","v":0},2404.5159444525902,7117.2683353605598,0,0,0,0,0,0,0,0,{"$f":"SUM(S29:S31)","v":0},{"$f":"SUM(T29:T31)","v":49471.68320004148},{"$f":"SUM(U29:U31)","v":0},0]
[]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E29","v":"$'000"},{"$f":"SUM(H35:V35)","v":2789.5823690137577},{"$f":"IF(F35='5.7.1'!K50,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":2789.5823690137577},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},null,"Directly attributable",null,"To asset class not TW",402,1,{"$f":"1-AC29","v":0.13100000000000001}]
[null,null,"Developer Cash contributions",null,{"$f":"E30","v":"$'000"},{"$f":"SUM(H36:V36)","v":6103.5640520000015},{"$f":"IF(F36='5.7.1'!K51,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":362.47593639043657},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":1072.9138687367472},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":4668.174246872818},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA36&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},null,null,null,null,402,1,{"$f":"1-AC30","v":0.13100000000000001}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E31","v":"$'000"},{"$f":"SUM(H37:V37)","v":0},{"$f":"IF(F37='5.7.1'!K52,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F35:F37)","v":8893.1464210137601},null,{"$f":"SUM(H35:H37)","v":0},362.47593639043657,1072.9138687367472,0,0,0,0,0,0,0,0,{"$f":"SUM(S35:S37)","v":0},{"$f":"SUM(T35:T37)","v":7457.7566158865757},{"$f":"SUM(U35:U37)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F38=SUM(H38:V38),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H41:V41)","v":0},{"$f":"IF(F41='5.7.1'!K56,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H42:V42)","v":0},{"$f":"IF(F42='5.7.1'!K57,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H43:V43)","v":0},{"$f":"IF(F43='5.7.1'!K58,\"OK\",\"check\")","v":"OK"}]
[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",{"$f":"SUM(H47:V47)","v":0},{"$f":"IF(F47='5.7.1'!K63,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H48:V48)","v":0},{"$f":"IF(F48='5.7.1'!K64,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H49:V49)","v":0},{"$f":"IF(F49='5.7.1'!K65,\"OK\",\"check\")","v":"OK"}]
[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$11","v":"Contributions for Year Ending \n30 June 2014"},null,"Allocations of Contributions to Asset Classes ($'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 - Ipswich"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H58:V58)","v":5991.9053217929213},{"$f":"IF(F58='5.7.1'!K82,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":320.9392079436264},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":5670.9661138492947},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},null,"Directly attributable",null,null,851,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H59:V59)","v":2880.1040000000003},{"$f":"IF(F59='5.7.1'!K83,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":378.0990647050595},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":117.64215712382919},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":2384.3627781711116},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},null,null,null,null,851,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H60:V60)","v":0},{"$f":"IF(F60='5.7.1'!K84,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F58:F60)","v":8872.0093217929207},null,{"$f":"SUM(H58:H60)","v":378.0990647050595},117.64215712382919,0,0,320.9392079436264,0,0,0,0,0,0,0,8055.3288920204068,0,0]
[null,null,null,null,null,{"$f":"IF(F61=SUM(H61:V61),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H64:V64)","v":0},{"$f":"IF(F64='5.7.1'!K88,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H65:V65)","v":0},{"$f":"IF(F65='5.7.1'!K89,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H66:V66)","v":0},{"$f":"IF(F66='5.7.1'!K90,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F64:F66)","v":0},null,{"$f":"SUM(H64:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H70:V70)","v":7044.634090677665},{"$f":"IF(F70='5.7.1'!K102,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":7044.634090677665},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},null,"Directly attributable",null,"To asset class not TW",852,1,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H71:V71)","v":4849.6640050000005},{"$f":"IF(F71='5.7.1'!K103,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":38.096042561053295},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":3310.2501461995485},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":1501.3178162393983},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA71&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},null,null,null,null,852,1,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H72:V72)","v":0},{"$f":"IF(F72='5.7.1'!K104,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F70:F72)","v":11894.298095677666},null,{"$f":"SUM(H70:H72)","v":0},38.096042561053295,3310.2501461995485,0,0,0,0,0,0,0,0,0,8545.9519069170638,0,0]
[null,null,null,null,null,{"$f":"IF(F73=SUM(H73:V73),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E70","v":"$'000"},{"$f":"SUM(H76:V76)","v":826.46545197894375},{"$f":"IF(F76='5.7.1'!K108,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":826.46545197894375},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},null,"Directly attributable",null,"To asset class not TW",852,1,{"$f":"1-AC70","v":0.10499999999999998}]
[null,null,"Developer Cash contributions",null,{"$f":"E71","v":"$'000"},{"$f":"SUM(H77:V77)","v":568.95499499999994},{"$f":"IF(F77='5.7.1'!K109,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":4.4693681216878165},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":388.35336910720957},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":176.13225777110256},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA77&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},null,null,null,null,852,1,{"$f":"1-AC71","v":0.10499999999999998}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E72","v":"$'000"},{"$f":"SUM(H78:V78)","v":0},{"$f":"IF(F78='5.7.1'!K110,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F76:F78)","v":1395.4204469789438},null,{"$f":"SUM(H76:H78)","v":0},4.4693681216878165,388.35336910720957,0,0,0,0,0,0,0,0,0,1002.5977097500463,0,0]
[null,null,null,null,null,{"$f":"IF(F79=SUM(H79:V79),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H82:V82)","v":0},{"$f":"IF(F82='5.7.1'!K114,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H83:V83)","v":0},{"$f":"IF(F83='5.7.1'!K115,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H84:V84)","v":0},{"$f":"IF(F84='5.7.1'!K116,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F82:F84)","v":0},null,{"$f":"SUM(H82:H84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H88:V88)","v":0},{"$f":"IF(F88='5.7.1'!K121,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H89:V89)","v":0},{"$f":"IF(F89='5.7.1'!K122,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H90:V90)","v":0},{"$f":"IF(F90='5.7.1'!K123,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F88:F90)","v":0},null,{"$f":"SUM(H88:H90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F91=SUM(H91:V91),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2014"},null,"Allocations of Contributions to Asset Classes ($'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 - Lockyer Valley"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H99:V99)","v":694.69990725956995},{"$f":"IF(F99='5.7.1'!K140,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":694.69990725956995},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},null,"Directly attributable",null,null,861,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H100:V100)","v":1844.1019999999999},{"$f":"IF(F100='5.7.1'!K141,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":88.344201643730216},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":101.83250270411079},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":1653.9252956521589},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA100&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},null,null,null,null,861,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H101:V101)","v":0},{"$f":"IF(F101='5.7.1'!K142,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F99:F101)","v":2538.8019072595698},null,{"$f":"SUM(H99:H101)","v":88.344201643730216},101.83250270411079,0,0,0,0,0,0,0,0,0,0,2348.6252029117286,0,0]
[null,null,null,null,null,{"$f":"IF(F102=SUM(H102:V102),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H105:V105)","v":0},{"$f":"IF(F105='5.7.1'!K146,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H106:V106)","v":0},{"$f":"IF(F106='5.7.1'!K147,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H107:V107)","v":0},{"$f":"IF(F107='5.7.1'!K148,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F105:F107)","v":0},null,{"$f":"SUM(H105:H107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H111:V111)","v":427.96812100547641},{"$f":"IF(F111='5.7.1'!K160,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":427.96812100547641},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},null,"Directly attributable",null,"To asset class not TW",862,1,{"$f":"Allocation!$K$124","v":1}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H112:V112)","v":2305.259},{"$f":"IF(F112='5.7.1'!K161,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":239.58366147458386},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":1617.4214507475915},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":448.25388777782456},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA112&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},null,null,null,null,862,1,{"$f":"Allocation!$K$124","v":1}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H113:V113)","v":0},{"$f":"IF(F113='5.7.1'!K162,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F111:F113)","v":2733.2271210054764},null,{"$f":"SUM(H111:H113)","v":0},239.58366147458386,1617.4214507475915,0,0,0,0,0,0,0,0,0,876.22200878330091,0,0]
[null,null,null,null,null,{"$f":"IF(F114=SUM(H114:V114),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E111","v":"$'000"},{"$f":"SUM(H117:V117)","v":0},{"$f":"IF(F117='5.7.1'!K166,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},null,"Directly attributable",null,"To asset class not TW",862,1,{"$f":"1-AC111","v":0}]
[null,null,"Developer Cash contributions",null,{"$f":"E112","v":"$'000"},{"$f":"SUM(H118:V118)","v":0},{"$f":"IF(F118='5.7.1'!K167,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA118&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},null,null,null,null,862,1,{"$f":"1-AC112","v":0}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E113","v":"$'000"},{"$f":"SUM(H119:V119)","v":0},{"$f":"IF(F119='5.7.1'!K168,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F117:F119)","v":0},null,{"$f":"SUM(H117:H119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F120=SUM(H120:V120),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H123:V123)","v":0},{"$f":"IF(F123='5.7.1'!K172,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H124:V124)","v":0},{"$f":"IF(F124='5.7.1'!K173,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H125:V125)","v":0},{"$f":"IF(F125='5.7.1'!K174,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F123:F125)","v":0},null,{"$f":"SUM(H123:H125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H129:V129)","v":0},{"$f":"IF(F129='5.7.1'!K179,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H130:V130)","v":0},{"$f":"IF(F130='5.7.1'!K180,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H131:V131)","v":0},{"$f":"IF(F131='5.7.1'!K181,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F129:F131)","v":0},null,{"$f":"SUM(H129:H131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F132=SUM(H132:V132),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2014"},null,"Allocations of Contributions to Asset Classes ($'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 - Scenic Rim"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H140:V140)","v":452.1332845595187},{"$f":"IF(F140='5.7.1'!K198,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":452.1332845595187},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},null,"Directly attributable",null,null,871,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H141:V141)","v":780.81500000000005},{"$f":"IF(F141='5.7.1'!K199,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":463.34812896305164},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":96.237504150005606},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":221.22936688694276},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA141&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},null,null,null,null,871,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H142:V142)","v":0},{"$f":"IF(F142='5.7.1'!K200,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F140:F142)","v":1232.9482845595187},null,{"$f":"SUM(H140:H142)","v":463.34812896305164},96.237504150005606,0,0,0,0,0,0,0,0,0,0,673.36265144646143,0,0]
[null,null,null,null,null,{"$f":"IF(F143=SUM(H143:V143),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H146:V146)","v":0},{"$f":"IF(F146='5.7.1'!K204,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H147:V147)","v":0},{"$f":"IF(F147='5.7.1'!K205,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H148:V148)","v":0},{"$f":"IF(F148='5.7.1'!K206,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F146:F148)","v":0},null,{"$f":"SUM(H146:H148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H152:V152)","v":369.9272328214243},{"$f":"IF(F152='5.7.1'!K218,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":369.9272328214243},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},null,"Directly attributable",null,"To asset class not TW",872,1,{"$f":"Allocation!$K$127","v":1}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H153:V153)","v":878.92999999999984},{"$f":"IF(F153='5.7.1'!K219,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":84.706881659488715},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":656.52001925621801},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":137.70309908429317},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA153&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},null,null,null,null,872,1,{"$f":"Allocation!$K$127","v":1}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H154:V154)","v":0},{"$f":"IF(F154='5.7.1'!K220,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F152:F154)","v":1248.8572328214241},null,{"$f":"SUM(H152:H154)","v":0},84.706881659488715,656.52001925621801,0,0,0,0,0,0,0,0,0,507.63033190571747,0,0]
[null,null,null,null,null,{"$f":"IF(F155=SUM(H155:V155),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E152","v":"$'000"},{"$f":"SUM(H158:V158)","v":0},{"$f":"IF(F158='5.7.1'!K224,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},null,"Directly attributable",null,"To asset class not TW",872,1,{"$f":"1-AC152","v":0}]
[null,null,"Developer Cash contributions",null,{"$f":"E153","v":"$'000"},{"$f":"SUM(H159:V159)","v":0},{"$f":"IF(F159='5.7.1'!K225,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA159&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},null,null,null,null,872,1,{"$f":"1-AC153","v":0}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E154","v":"$'000"},{"$f":"SUM(H160:V160)","v":0},{"$f":"IF(F160='5.7.1'!K226,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F158:F160)","v":0},null,{"$f":"SUM(H158:H160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F161=SUM(H161:V161),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H164:V164)","v":0},{"$f":"IF(F164='5.7.1'!K230,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H165:V165)","v":0},{"$f":"IF(F165='5.7.1'!K231,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H166:V166)","v":0},{"$f":"IF(F166='5.7.1'!K232,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F164:F166)","v":0},null,{"$f":"SUM(H164:H166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H170:V170)","v":0},{"$f":"IF(F170='5.7.1'!K237,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H171:V171)","v":0},{"$f":"IF(F171='5.7.1'!K238,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H172:V172)","v":0},{"$f":"IF(F172='5.7.1'!K239,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F170:F172)","v":0},null,{"$f":"SUM(H170:H172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F173=SUM(H173:V173),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2014"},null,"Allocations of Contributions to Asset Classes ($'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 - Somerset"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H181:V181)","v":890.04673631834294},{"$f":"IF(F181='5.7.1'!K256,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":890.04673631834294},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},null,"Directly attributable",null,null,881,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H182:V182)","v":451.58500000000004},{"$f":"IF(F182='5.7.1'!K257,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":103.42318199646944},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":22.924355488259323},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":325.23746251527126},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA182&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},null,null,null,null,881,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H183:V183)","v":0},{"$f":"IF(F183='5.7.1'!K258,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F181:F183)","v":1341.631736318343},null,{"$f":"SUM(H181:H183)","v":103.42318199646944},22.924355488259323,0,0,0,0,0,0,0,0,0,0,1215.2841988336143,0,0]
[null,null,null,null,null,{"$f":"IF(F184=SUM(H184:V184),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H187:V187)","v":0},{"$f":"IF(F187='5.7.1'!K262,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H188:V188)","v":0},{"$f":"IF(F188='5.7.1'!K263,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H189:V189)","v":0},{"$f":"IF(F189='5.7.1'!K264,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F187:F189)","v":0},null,{"$f":"SUM(H187:H189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H193:V193)","v":728.22005698773501},{"$f":"IF(F193='5.7.1'!K276,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":728.22005698773501},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},null,"Directly attributable",null,"To asset class not TW",882,1,{"$f":"Allocation!$K$130","v":1}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H194:V194)","v":2038.0319999999997},{"$f":"IF(F194='5.7.1'!K277,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":218.66423942595716},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":1407.4177166135632},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":411.95004396047921},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA194&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},null,null,null,null,882,1,{"$f":"Allocation!$K$130","v":1}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H195:V195)","v":0},{"$f":"IF(F195='5.7.1'!K278,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F193:F195)","v":2766.2520569877347},null,{"$f":"SUM(H193:H195)","v":0},218.66423942595716,1407.4177166135632,0,0,0,0,0,0,0,0,0,1140.1701009482142,0,0]
[null,null,null,null,null,{"$f":"IF(F196=SUM(H196:V196),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E193","v":"$'000"},{"$f":"SUM(H199:V199)","v":0},{"$f":"IF(F199='5.7.1'!K282,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},null,"Directly attributable",null,"To asset class not TW",882,1,{"$f":"1-AC193","v":0}]
[null,null,"Developer Cash contributions",null,{"$f":"E194","v":"$'000"},{"$f":"SUM(H200:V200)","v":0},{"$f":"IF(F200='5.7.1'!K283,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA200&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},null,null,null,null,882,1,{"$f":"1-AC194","v":0}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E195","v":"$'000"},{"$f":"SUM(H201:V201)","v":0},{"$f":"IF(F201='5.7.1'!K284,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F199:F201)","v":0},null,{"$f":"SUM(H199:H201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F202=SUM(H202:V202),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H205:V205)","v":0},{"$f":"IF(F205='5.7.1'!K288,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H206:V206)","v":0},{"$f":"IF(F206='5.7.1'!K289,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H207:V207)","v":0},{"$f":"IF(F207='5.7.1'!K290,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F205:F207)","v":0},null,{"$f":"SUM(H205:H207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"SUM(H211:V211)","v":0},{"$f":"IF(F211='5.7.1'!K295,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H212:V212)","v":0},{"$f":"IF(F212='5.7.1'!K296,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H213:V213)","v":0},{"$f":"IF(F213='5.7.1'!K297,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F211:F213)","v":0},null,{"$f":"SUM(H211:H213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F214=SUM(H214:V214),\"\",\"check\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Allocation Basis"]
["Directly attributable"]
["Causal allocation"]
["Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.8.1.1","index":20,"n_rows":666,"n_cols":20,"rows_kept":666,"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$9)","v":"Asset Lives for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[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,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"New Assets"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,90,null,null,90,90]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,25,null,null,30,30]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,25,25]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,15,null,null,15,15]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,5,null,null,5,5]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,60,null,null,60,60]
[null,null,{"$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$52","v":"Mains"},null,"Years",null,70,null,null,65,65]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,5,null,null,5,5]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[]
[null,"Remaining Asset Lives for Existing Assets  - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Brisbane"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,27.275265280068957,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,12.784431757242809,null,null,15.135373122211123,15.135373122211123]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,15.862476168763964,15.862476168763964]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,1.2487741054660968,null,null,1.0176472495812805,1.0176472495812805]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,1.7522245037645445,null,null,1.7522245037645445,1.7522245037645445]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3.4876684753750542,null,null,3.4876684753750542,3.4876684753750542]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,3.5098968591311244,null,null,3.5098968591311244,3.5098968591311244]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,28.948654520169995,null,null,28.948654520169995,28.948654520169995]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,46.607856883168765,null,null,32.888873556159382,32.888873556159382]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,56.160171504478747,null,null,14.468369489075274,14.468369489075274]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,26.560522529772278,null,null,36.706361867711578,36.706361867711578]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,34.81524600086442,34.81524600086442]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,12.215700646408488,null,null,9.0034215607213604,9.0034215607213604]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,6.6159198972435709,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,1.7522245037645445,null,null,1.7522245037645445,1.7522245037645445]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3.4876684753750542,null,null,3.4876684753750542,3.4876684753750542]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,4.917933182149361,null,null,4.917933182149361,4.917933182149361]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,11.473366159099193,null,null,11.473366159099193,11.473366159099193]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,29.088725433674611,null,null,29.600118813254248,29.600118813254248]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,43.181472336411666,null,null,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,24.655640468632114,null,null,21.137189527728204]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,23.477987274703935]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,9.9283397155066933,null,null,0]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,19.292914332564131,null,null,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,1.7522245037645445,null,null,1.7522245037645445]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3.4876684753750542,null,null,3.4876684753750542]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,41.034009066941579,null,null,12.023099234693436]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,66.01633761534157,null,null,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,21.571047761024325,null,null,32.33134274940678]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,30.925864490130227]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,14.309569728004256,null,null,14.399831649831651]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,1.7522245037645445,null,null,1.7522245037645445]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3.4876684753750542,null,null,3.4876684753750542]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,2.1068573710391236,null,null,2.1068573710391236]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,62.483196325114619,null,null,62.483196325114619]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,49.144361060816507,null,null,41.984790523807987]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,34.502246882505652,null,null,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,22.541535903811511,null,null,20.985085130136476]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,20.148741280126448]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,1.7522245037645445,null,null,1.7522245037645445]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3.4876684753750542,null,null,3.4876684753750542]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,4.6445149327989226,null,null,4.6445149327989226]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,31.864514690861718,null,null,22.30535566514731]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.8.1.2","index":21,"n_rows":666,"n_cols":18,"rows_kept":666,"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$9)","v":"Asset Lives for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[]
[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,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"Useful Lives for New Assets (for Tax Purposes)"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,80,null,null,80,80]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,30,null,null,30,30]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,30,30]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,20,null,null,20,20]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,3,null,null,3,3]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3,null,null,3,3]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,8,null,null,8,8]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,40,null,null,40,40]
[null,null,{"$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$52","v":"Mains"},null,"Years",null,80,null,null,80,80]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,5,null,null,5,5]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[]
[null,"Remaining Asset Lives for Existing Assets (Tax Values) - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Brisbane"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,27.839678205278471,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,13.536242331635901,null,null,15.261463496451004,15.261463496451004]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,18.32261581638911,18.32261581638911]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,1.2287565758358008,null,null,1.0174454065910614,1.0174454065910614]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,1.9694013246575404,null,null,1.9694013246575404,1.9694013246575404]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,4.4774456418536293,null,null,4.4774456418536293,4.4774456418536293]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,14.838178307648755,null,null,14.838178307648755,14.838178307648755]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,44.940143002756301,null,null,36.006497168679793,36.006497168679793]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,46.982405236804468,null,null,24.716077925637098,24.716077925637098]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,34.834605237212841,null,null,26.262927438864036,26.262927438864036]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,20.251770843928693,20.251770843928693]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,11.58221365047714,null,null,13.006787865260554,13.006787865260554]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,1.9694013246575404,null,null,1.9694013246575404,1.9694013246575404]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,3.8052543407220107,null,null,3.8052543407220107,3.8052543407220107]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,2,null,null,2,2]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,36.820166979806579,null,null,43.597035147213106,43.597035147213106]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,53.438822269120422,null,null,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,31.583700774497263,null,null,20.65255723707633]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,33.484583103198027]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,7.3105038053620151,null,null,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,1.9694013246575404,null,null,1.9694013246575404]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,59.122307431045911,null,null,48.46841294026158]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,47.083265975170569,null,null,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,13.85559262176996,null,null,34.143927203638334]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,31.619595525911986]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,11.315792126775069,null,null,4.8229152630347993]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,1.9694013246575404,null,null,1.9694013246575404]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,6.4434967515559638,null,null,6.4434967515559638]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,58.754963409337314,null,null,58.754963409337314]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,54.878167079019292,null,null,49.010783417425863]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,47.389957683916343,null,null,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,22.560524303983559,null,null,29.960229232677957]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,0,null,null,31.284386069231182]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,1.9694013246575404,null,null,1.9694013246575404]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,7.406154287518274,null,null,7.406154287518274]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,45.479452054794521,null,null,45.479452054794521]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,56.273629185872593,null,null,50.804276473029205]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,0,null,null,0]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,0,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.10.0","index":22,"n_rows":154,"n_cols":10,"rows_kept":154,"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$9)","v":"Weighted Average Cost of Capital Parameters for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,"For Year Ending 30 June:"]
[null,null,"WACC Parameters",null,null,{"$f":"'Business Details'!D26","v":2014},{"$f":"F11+1","v":2015},{"$f":"G11+1","v":2016},null,"Supporting Documents"]
[null,null," "]
[]
[null,"Weighted Average Cost of Capital Parameters"]
[null,null,"Risk free rate",null,"%",2.76E-2,2.76E-2]
[null,null,"Market risk premium",null,"%",0.06,0.06]
[null,null,"Debt margin",null,"%",3.73E-2,3.73E-2]
[null,null,"Asset beta",null,"%",0.35,0.35]
[null,null,"Debt beta",null,"%",0.11,0.11]
[]
[null,"Capital structure"]
[null,null,"Debt (D / (D+E))",null,"%",0.6,0.6]
[null,null,"Corporate tax rate",null,"%",0.3,0.3]
[null,null,"Imputation gamma",null,"%",0.5,0.5]
[null,null,"Inflation rate",null,"%",2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Weighted Average Cost of Capital"]
[null,null,"Nominal Post-tax Return on capital",null,"%",6.5699999999999995E-2,6.5699999999999995E-2,null,null,"QCA benchmark"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]

{"sheet":"5.11.1","index":23,"n_rows":675,"n_cols":42,"rows_kept":675,"cut":false,"hidden":false,"merged":[[150,2,150,3],[90,2,90,3],[44,2,44,3],[135,2,135,3],[106,2,106,3],[60,2,60,3],[75,2,75,3],[0,26,2,28],[29,2,29,3],[345,2,345,3],[528,2,528,3],[166,2,166,3],[451,2,451,3],[466,2,466,3],[317,2,317,3],[482,2,482,3],[422,2,422,3],[240,2,240,3],[255,2,255,3],[271,2,271,3],[286,2,286,3],[212,2,212,3],[301,2,301,3],[196,2,196,3],[181,2,181,3],[360,2,360,3],[376,2,376,3],[391,2,391,3],[406,2,406,3],[649,2,649,3],[572,2,572,3],[587,2,587,3],[603,2,603,3],[618,2,618,3],[633,2,633,3],[497,2,497,3],[512,2,512,3]]}
[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 Queensland Urban Utilities - By Geographic Area, Service Level and Opex Category"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[null,null,null,null,null,0,1,2,3,4,{"$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'!N12","v":"For Year Ending 30 June 2014:"}]
[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},{"$f":"K12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[null,null," ",null,null,"V9","V9","V9","V9","V9","V9","V9"]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"WATER"]
[null,null,"Drinking water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod","Item1","Item2","Item3","Sign1","Item 1","Item 2","Item 3","Item 4","Item 5","Item 6","Sign2","Allocation"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":90331.951809999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":123823.00144999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":153936.92211000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":188289.10180999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":228717.7054292},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":257894.97424390001},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AN18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO18))/1000*$AP18","v":292980.3405098014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":19045.663894999987},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":21905.534835000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":20321.911013875575},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":22000.078347658909},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":25219.602266894333},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":21446.38115911022},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AN19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO19))/1000*$AP19","v":21572.790630426116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":52.889490000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":1272.9747799999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":63.447220000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":154.92776000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":406.91111999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":191.30925330000011},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AN20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO20))/1000*$AP20","v":100.94813105664215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AN21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO21))/1000*$AP21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":758.34627},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":885.57341999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":1066.5325600000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":1062.9530799999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":1040.1020000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":948.89138700000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AN22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO22))/1000*$AP22","v":1058.1959999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AN23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO23))/1000*$AP23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":250.60464000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":108.44747000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":67.345550000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":57.963549999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":57.218854399999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":63.774325699999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AN24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO24))/1000*$AP24","v":66.134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":20108.63245500001},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":36086.727397999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":26919.153657964034},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":35721.420554032644},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":37460.282038262441},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":42995.624627180739},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AN25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO25))/1000*$AP25","v":46076.623234616512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":67.964699999999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":64.278189999998219},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":285.71435614245814},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":297.48174},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":356.96080949999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":355.12232970000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AN26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO26))/1000*$AP26","v":364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":6550.1248723932185},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":11552.864964005905},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":20782.013231426252},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":21622.073403509057},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AN27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO27))/1000*$AP27","v":23268.735106112657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":25.009308999999892},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":3165.044367},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":7623.9876579827778},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":458.22829999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AN28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO28))/1000*$AP28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AN29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO29))/1000*$AP29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C17","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F18:F29)","v":130616.05326},184146.53754299998,209236.16064937523,262301.83617269743,321664.78340766585,345976.37902940001,{"$f":"SUM(L18:L29)","v":385487.76761201338},{"$f":"SUM(M18:M29)","v":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,{"$f":"\"Total Operating Costs Attributable to \"&C32","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F33:F44)","v":0},0,0,0,0,0,{"$f":"SUM(L33:L44)","v":0},{"$f":"SUM(M33:M44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AN49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO49))/1000*$AP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":25435.273119664998},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":26294.209756485001},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":36871.854746874269},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":30497.632435867865},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":29456.18909278814},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":26494.175231086556},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AN50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO50))/1000*$AP50","v":26855.891911380306},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"AP49","v":0.83899999999999997}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":274.16135561999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":1152.3809308},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":663.01547110000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":735.02675719999991},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":610.73139063999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":70.152164709700003},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AN51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO51))/1000*$AP51","v":31.368870904134102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,{"$f":"AP50","v":0.83899999999999997}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AN52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO52))/1000*$AP52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":4743.44419844},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":5546.9940237299998},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":7106.2488686999977},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":5980.8937891199994},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":6905.7943594500002},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":7712.0192742379004},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AN53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO53))/1000*$AP53","v":8600.385123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":3944.2617624800005},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":4653.224707809999},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":5349.0548868200003},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":5305.8461518999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":5862.4143369999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":5686.1435203249994},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AN54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO54))/1000*$AP54","v":5896.5305939999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":2512.9919040299997},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":2326.1659849299995},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":2150.7340298200002},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":2101.5024075500005},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":2178.0794266071998},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":3012.5680934031998},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AN55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO55))/1000*$AP55","v":3124.0332799999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":32979.344221384999},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":37200.320732788001},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":31388.809332516863},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":29414.569380421228},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":29194.903094471574},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":30058.993611226502},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AN56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO56))/1000*$AP56","v":30157.854480057507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0.83899999999999997]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":42.249187399999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":79.03427823000699},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":247.71474333546132},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":256.14510589999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":312.058174307},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":310.82989114370002},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AN57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO57))/1000*$AP57","v":318.60102099999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":12683.556622139698},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":12316.664121415582},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":18338.622680312506},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":19407.937214949732},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AN58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO58))/1000*$AP58","v":20955.485581419351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":6067.8280418489985},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":4566.7041810829996},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":5746.8318699106412},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":468.73539357500005},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AN59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO59))/1000*$AP59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AN60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO60))/1000*$AP60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.83899999999999997]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C48","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F48:F60)","v":69931.725749019985},77252.330414773023,102528.81674315529,91174.984330457664,98605.624425487069,93221.554394657287,{"$f":"SUM(L48:L60)","v":95940.1508617613},{"$f":"SUM(M48:M60)","v":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":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AN64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO64))/1000*$AP64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP49","v":0.16100000000000003}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":4880.9046153350009},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":5045.7303585150012},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":7075.5287416528718},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":5852.3466295288772},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":5652.4987412859255},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":5084.1027559057648},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AN65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO65))/1000*$AP65","v":5153.5144192279267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"1-AP50","v":0.16100000000000003}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":52.610224380000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":221.13626920000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":127.22942890000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":141.04804280000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":117.19636936000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":13.461857590300003},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AN66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO66))/1000*$AP66","v":6.0195330340471891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AN67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO67))/1000*$AP67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":910.24376156000017},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":1064.4410462700002},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":1363.6544312999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":1147.7042908800001},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":1325.1881905500004},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":1479.8988118621003},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AN68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO68))/1000*$AP68","v":1650.3718770000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":756.88455752000027},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":892.93108218999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":1026.4574931800003},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":1018.1659481000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":1124.9686630000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":1091.143154675},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AN69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO69))/1000*$AP69","v":1131.5154060000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":482.23086597000008},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":446.37988507},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":412.71535018000009},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":403.26804245000017},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":417.96279819280011},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":578.09709539680011},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AN70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO70))/1000*$AP70","v":599.4867200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":6328.5749936150014},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":7138.5597592120021},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":6023.3591210193281},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":5644.5121218686754},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":5602.3592350535455},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":5768.1739826072326},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AN71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO71))/1000*$AP71","v":5787.1449002255786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0.16100000000000003]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":8.1074126000000017},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":15.166291770001346},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":47.535248721107607},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":49.152994100000008},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":59.882438693000012},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":59.646737156300013},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AN72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO72))/1000*$AP72","v":61.137979000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":2433.9125341650679},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":2363.5076561953629},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":3519.0920757214708},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":3724.2883094242043},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AN73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO73))/1000*$AP73","v":4021.255278436849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":1164.3865491510001},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":876.32821591700019},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":1102.7889523904807},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":89.948031425000025},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AN74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO74))/1000*$AP74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AN75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO75))/1000*$AP75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.16100000000000003]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C63","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F63:F75)","v":13419.556430980003},{"$f":"SUM(G63:G75)","v":14824.344692227005},19674.778898269375,17496.03394183992,18921.937464247225,17888.760736042699,{"$f":"SUM(L63:L75)","v":18410.446112924401},{"$f":"SUM(M63:M75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'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 \"&C78","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F78:F90)","v":0},0,0,0,0,0,{"$f":"SUM(L78:L90)","v":0},{"$f":"SUM(M78:M90)","v":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":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AN95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO95))/1000*$AP95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":5941.5242800000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":5911.6948999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":3193.5782528183545},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":1026.7248850782812},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":3967.2883083150946},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":4116.492977250582},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AN96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO96))/1000*$AP96","v":4243.4912211995679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":2.5929699999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":37.763069999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":7.2650000000000006E-2},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":242.5989999},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AN97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO97))/1000*$AP97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AN98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO98))/1000*$AP98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":80.552999999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":92.135638099999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AN99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO99))/1000*$AP99","v":102.749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AN100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO100))/1000*$AP100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":13.039860000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":5.0317799999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":13},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AN101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO101))/1000*$AP101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":7082.1309399999991},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":7032.7224700000033},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":6008.5326108160016},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":1130.1979383514711},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":-1943.8612209783619},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":-1566.5805454899244},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AN102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO102))/1000*$AP102","v":-1617.6820866427374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":-1.4432899320127034E-18},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":15.9255},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AN103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO103))/1000*$AP103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":759.17569556564376},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":456.25545657024895},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":101.11893466326703},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":222.28688853934216},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AN104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO104))/1000*$AP104","v":235.34186544316967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":141.85400000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AN105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO105))/1000*$AP105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AN106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO106))/1000*$AP106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C94","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F95:F106)","v":13039.288049999999},13003.137720000002,9961.3592091999999,2613.1782800000015,2602.5520218999995,2864.3349583999993,{"$f":"SUM(L95:L106)","v":2963.9},{"$f":"SUM(M95:M106)","v":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":227006.62348999997},289226.35037,341401.1154999999,373586.03272499499,441794.89731930016,459951.02911850001,{"$f":"L107+L91+L76+L61+L45+L30","v":502802.26458669908},{"$f":"M107+M91+M76+M61+M45+M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[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 2014:"}]
[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,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":11701.285999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":17639},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":20883.176829999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":25567.814739999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":29738.079318},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":37687.6494857},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AN124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO124))/1000*$AP124","v":43829.482785469147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":5232.5827663140053},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":4689},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":3375.2256973356984},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":6741.2189548122687},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":4032.5789121120965},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":6268.7840432877329},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AN125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO125))/1000*$AP125","v":6387.1078332967891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":890.70608495202191},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":870},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":186.89294000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":92.356400000000008},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":129.55177090000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":61.139688599999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AN126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO126))/1000*$AP126","v":47.019501021220115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AN127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO127))/1000*$AP127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":159.39186465440955},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":648},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":318.32100000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":434.28841000000006},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":391},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":430.56708659999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AN128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO128))/1000*$AP128","v":491.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":2.0022000000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":2.9171437},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":2.9900723},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AN129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO129))/1000*$AP129","v":3.1779999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":51.90963},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":-2.39106},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":8.75},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":14.09375},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AN130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO130))/1000*$AP130","v":14.981999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":4754.1872586680929},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":6686},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":2200.1751260241185},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":5338.1260726631808},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":9141.770845078212},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":8327.4319372469108},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AN131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO131))/1000*$AP131","v":8101.2805657503168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":9.3791700000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":46.930259999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":51.963991899999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":42.500591700000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AN132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO132))/1000*$AP132","v":43.563000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":780.95523443145669},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":2179.7692933517192},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":4018.6449384544353},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":2850.7011192653576},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AN133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO133))/1000*$AP133","v":3029.4926662646876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":-1410.26072},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":1753.2264829728394},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":968.41527206946546},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AN134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO134))/1000*$AP134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AN135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO135))/1000*$AP135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C123","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F124:F135)","v":22738.153974588524},30532,26397.777107791273,42151.339553800004,48483.672192214195,55685.857774700009,{"$f":"SUM(L124:L135)","v":61947.46635180217},{"$f":"SUM(M124:M135)","v":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,{"$f":"\"Total Operating Costs Attributable to \"&C138","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F139:F150)","v":0},0,0,0,0,0,{"$f":"SUM(L139:L150)","v":0},{"$f":"SUM(M139:M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AN155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO155))/1000*$AP155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":6167.1584756892098},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":5810.94},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":4642.7723198491412},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":8247.2714567723542},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":4380.4829406118206},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":7047.4908009146566},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AN156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO156))/1000*$AP156","v":7221.0468121480917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"AP155","v":0.84399999999999997}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":1162.2245133708639},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":527.5},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":248.83341408000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":187.81164016},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":319.18691695960001},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":38.122470744799998},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AN157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO157))/1000*$AP157","v":6.7874094602063648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,{"$f":"AP156","v":0.84399999999999997}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AN158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO158))/1000*$AP158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":964.23635423167832},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":1016.1759999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":1183.1183053599998},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":1085.3304650799998},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":1091.524944},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":1484.7221296388},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AN159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO159))/1000*$AP159","v":1694.3536320000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":522.33471999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":665.072},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":792.32402376000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":923.17776687999992},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":1032.4797533451999},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":1045.6298717412001},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AN160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO160))/1000*$AP160","v":1111.504956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":270.08},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":295.39999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":153.79351964},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":213.57762663999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":332.49379999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":244.10205980000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AN161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO161))/1000*$AP161","v":259.48020399999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":6178.9488187995694},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":8589.387999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":3222.5822387481867},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":2972.7336062960517},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":8783.0167038250274},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":8363.1520235542193},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AN162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO162))/1000*$AP162","v":7567.8626239249761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0.84399999999999997]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":84.763702087500832},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":59.81279456},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":90.366949686399991},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":83.542573394799987},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AN163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO163))/1000*$AP163","v":85.631395999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":1243.7646554141265},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":2222.4397311814723},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":3851.5284858375298},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":3402.503179184318},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AN164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO164))/1000*$AP164","v":3624.5235102489669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":2993.6686583200003},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":256.94308263732847},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":850.18786554003191},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AN165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO165))/1000*$AP165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AN166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO166))/1000*$AP166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.84399999999999997]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C154","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F154:F166)","v":15264.982882091321},16904.475999999999,14565.620837258957,16169.098170207208,20731.26835980561,21709.265108972791,{"$f":"SUM(L154:L166)","v":21571.190543782242},{"$f":"SUM(M154:M166)","v":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":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AN170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO170))/1000*$AP170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP155","v":0.15600000000000003}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":1139.9013296297594},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":1074.0600000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":858.14275106216371},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":1524.3771886925208},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":809.66272362019458},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":1302.6167831074488},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AN171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO171))/1000*$AP171","v":1334.6958562738182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"1-AP156","v":0.15600000000000003}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":214.81874891688955},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":97.500000000000014},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":45.992905920000013},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":34.713999840000007},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":58.996633940400017},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":7.046333455200001},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AN172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO172))/1000*$AP172","v":1.2545448765310345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP157","v":0.15600000000000003}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AN173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO173))/1000*$AP173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":178.22378111391214},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":187.82400000000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":218.68063464000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":200.60610492000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":201.75105600000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":274.42731306120004},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AN174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO174))/1000*$AP174","v":313.17436800000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":96.54528000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":122.92800000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":146.44851624000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":170.63475312000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":190.83748995480002},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":193.26808055880005},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AN175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO175))/1000*$AP175","v":205.44404400000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":49.920000000000009},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":54.600000000000009},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":28.426290360000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":39.476433360000009},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":61.45620000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":45.118390200000015},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AN176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO176))/1000*$AP176","v":47.960796000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":1142.0805873610582},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":1587.6120000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":595.64316261222427},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":549.46260969453101},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":1623.4011917022565},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":1545.7958716522021},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AN177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO177))/1000*$AP177","v":1398.7992527633844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0.15600000000000003]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":15.667224556457501},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":11.055445440000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":16.702895913600003},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":15.441518305200002},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AN178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO178))/1000*$AP178","v":15.827604000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":229.89014957891442},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":410.78269912832911},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":711.89389074722123},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":628.89869188714897},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AN179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO179))/1000*$AP179","v":669.93562511710775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":553.33212168000011},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":47.491849397420914},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":157.14372870171209},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AN180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO180))/1000*$AP180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AN181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO181))/1000*$AP181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x","x",-1,0.15600000000000003]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C169","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F169:F181)","v":2821.4897270216193},3124.5240000000003,2692.2237566497602,2988.6010835928018,3831.8458105801847,4012.6129822272005,{"$f":"SUM(L169:L181)","v":3987.0920910308414},{"$f":"SUM(M169:M181)","v":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,{"$f":"\"Total Operating Costs Attributable to \"&C184","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F184:F196)","v":0},0,0,0,0,0,{"$f":"SUM(L184:L196)","v":0},{"$f":"SUM(M184:M196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AN201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO201))/1000*$AP201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":239.51442836334692},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":372},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":383.93664871785626},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":92.947199805096233},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":-156.62023365238304},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":10.569831599414004},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AN202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO202))/1000*$AP202","v":10.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":35.081451234917211},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AN203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO203))/1000*$AP203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AN204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO204))/1000*$AP204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AN205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO205))/1000*$AP205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AN206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO206))/1000*$AP206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AN207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO207))/1000*$AP207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":468.53946916403692},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":656},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":888.60766230555066},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":149.23745381644642},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":258.30539468600148},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":25.631047200585996},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AN208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO208))/1000*$AP208","v":26.271999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AN209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO209))/1000*$AP209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":101.37215727659294},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":60.144766378457362},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":327.17536186638159},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AN210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO210))/1000*$AP210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AN211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO211))/1000*$AP211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AN212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO212))/1000*$AP212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C200","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F201:F212)","v":743.13534876230096},1028,1373.9164682999999,302.32942000000003,428.86052290000003,36.200878799999998,{"$f":"SUM(L201:L212)","v":37.146999999999998},{"$f":"SUM(M201:M212)","v":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":41567.761932463764},{"$f":"G213+G197+G182+G167+G151+G136","v":51589},45029.538169999985,61611.368227600018,73475.646885499998,81443.936744699997,{"$f":"L213+L197+L182+L167+L151+L136","v":87542.895986615258},{"$f":"M213+M197+M182+M167+M151+M136","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$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,{"$f":"AA117","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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,{"$f":"AA118","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":1114.23542},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":2890.6656499999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":3162.4677900000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":4034.31574},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":5053.2352106999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":5441.3086206999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AN229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO229))/1000*$AP229","v":6249.7180028243574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":2877.3429299999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":1283.78439},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":672.60344532118484},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":890.74754670535708},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":1083.4444735133352},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":1339.829280770912},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AN230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO230))/1000*$AP230","v":1377.6991104125741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":47.768000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":9.66},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":10.2782701},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":3.8031143000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AN231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO231))/1000*$AP231","v":1.5792738141621012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AN232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO232))/1000*$AP232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":45.655850000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":45.000500000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":79},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":84.778501199999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AN233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO233))/1000*$AP233","v":96.325000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AN234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO234))/1000*$AP234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":1.0559700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":2.3472799999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":2.25},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":2.3062499999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AN235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO235))/1000*$AP235","v":2.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":1287.90832},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":1685.8975600000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":425.4994587060292},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":1668.5213460927848},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":1090.0028152647913},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":1342.8873756936196},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AN236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO236))/1000*$AP236","v":1220.7851770560615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":4.8157431032633511},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":5.0140799999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":6.4053573999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":5.0279913000000009},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AN237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO237))/1000*$AP237","v":5.1539999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":137.38149990864073},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":561.37221937206948},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":423.73268799850433},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":416.37722163546943},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AN238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO238))/1000*$AP238","v":443.01817015519134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":544.51181999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":70.568433979788935},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":143.53531823301893},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AN239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO239))/1000*$AP239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AN240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO240))/1000*$AP240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C228","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F229:F240)","v":5279.4866700000002},5860.3476000000001,5041.7595770391181,7287.5471461500001,7891.884133209649,8636.3183556000004,{"$f":"SUM(L229:L240)","v":9396.7187342623474},{"$f":"SUM(M229:M240)","v":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,{"$f":"\"Total Operating Costs Attributable to \"&C243","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F244:F255)","v":0},0,0,0,0,0,{"$f":"SUM(L244:L255)","v":0},{"$f":"SUM(M244:M255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AN260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO260))/1000*$AP260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"Allocation!$K$141","v":1}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":1071.4200899999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":684.97170999999992},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":434.10098085032718},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":1244.5709855091825},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":1114.9209506062925},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":1413.4239725615671},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AN261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO261))/1000*$AP261","v":1454.1142670798231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"AP260","v":1}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":93.622},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":56.532630000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":39.319449900000009},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":0.97225640000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AN262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO262))/1000*$AP262","v":-4.2058843236553516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,{"$f":"AP261","v":1}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AN263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO263))/1000*$AP263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":104.61688000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":94.932040000000015},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":97.7},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":119.510227},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AN264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO264))/1000*$AP264","v":135.78700000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":0.58199999999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":12.51647},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":10.702},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":63.514125},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AN265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO265))/1000*$AP265","v":67.197999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":49.543870000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":43.363370000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":66},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":31.869299999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AN266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO266))/1000*$AP266","v":33.718000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":327.81356},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":922.55346999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":225.5616316512847},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":995.28127629404332},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":1214.5706324891466},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":1419.7424416364449},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AN267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO267))/1000*$AP267","v":1431.5111699393931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":82.814760803598986},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":6.553469999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":55.385589099999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":55.232728799999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AN268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO268))/1000*$AP268","v":56.613999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":67.372997455670813},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":405.61609907109391},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":429.27378469765256},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":455.2526192019883},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AN269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO269))/1000*$AP269","v":485.88300945820941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":11.880979999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":-16.145094724319147},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":61.917956297260972},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AN270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO270))/1000*$AP270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AN271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO271))/1000*$AP271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C259","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F259:F271)","v":1399.2336499999999},1607.5251799999999,1070.0961007608817,2843.2212461500003,3089.7903630903525,3559.5176706000002,{"$f":"SUM(L259:L271)","v":3660.6195621537709},{"$f":"SUM(M259:M271)","v":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":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AN275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO275))/1000*$AP275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP260","v":0}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AN276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO276))/1000*$AP276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"1-AP261","v":0}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AN277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO277))/1000*$AP277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AN278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO278))/1000*$AP278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AN279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO279))/1000*$AP279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AN280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO280))/1000*$AP280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AN281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO281))/1000*$AP281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AN282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO282))/1000*$AP282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AN283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO283))/1000*$AP283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AN284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO284))/1000*$AP284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AN285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO285))/1000*$AP285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AN286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO286))/1000*$AP286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C274","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F274:F286)","v":0},0,0,0,0,0,{"$f":"SUM(L274:L286)","v":0},{"$f":"SUM(M274:M286)","v":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,{"$f":"\"Total Operating Costs Attributable to \"&C289","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F289:F301)","v":0},0,0,0,0,0,{"$f":"SUM(L289:L301)","v":0},{"$f":"SUM(M289:M301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AN306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO306))/1000*$AP306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":119.1878775127457},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":16.646716986739122},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":6.5904823206762284},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":1.5059885999312634},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AN307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO307))/1000*$AP307","v":1.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AN308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO308))/1000*$AP308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AN309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO309))/1000*$AP309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AN310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO310))/1000*$AP310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AN311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO311))/1000*$AP311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AN312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO312))/1000*$AP312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":89.049325896133084},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":26.591476268872814},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":5.5730779323772364E-2},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":4.6000687365221894E-6},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AN313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO313))/1000*$AP313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AN314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO314))/1000*$AP314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":11.350548791121271},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":13.749276744388059},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AN315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO315))/1000*$AP315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AN316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO316))/1000*$AP316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AN317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO317))/1000*$AP317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$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},0,219.58775220000004,56.987469999999988,6.6462131000000007,1.5059932,{"$f":"SUM(L306:L317)","v":1.55},{"$f":"SUM(M306:M317)","v":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":6678.7203200000004},{"$f":"G318+G302+G287+G272+G256+G241","v":7467.8727799999997},6331.4434299999994,10187.7558623,10988.320709400001,12197.342019400001,{"$f":"L318+L302+L287+L272+L256+L241","v":13058.888296416118},{"$f":"M318+M302+M287+M272+M256+M241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$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,{"$f":"AA222","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F223","v":2009},{"$f":"G223","v":2010},{"$f":"H223","v":2011},{"$f":"I223","v":2012},{"$f":"J223","v":2013},{"$f":"K223","v":2014},{"$f":"L223","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA223","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":1550.52764},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":2732.5521600000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":2590.9132},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":3091.6029100000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":4033.3370089999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":3827.5927766999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AN334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO334))/1000*$AP334","v":4465.2742394095203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":439.92594458183737},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":316.74285719999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":790.21202434738939},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":1056.052206731167},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":881.08086504790674},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":1217.5382479378884},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AN335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO335))/1000*$AP335","v":1254.9231295190953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":10.2782699},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":3.8031143000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AN336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO336))/1000*$AP336","v":1.8959810291935573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AN337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO337))/1000*$AP337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":59.56279},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":70.470647100000008},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":26.335740000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":27.851859999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":70},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":56.335517899999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AN338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO338))/1000*$AP338","v":64.515000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":11.133239999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":4.9392844999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":5.0627665999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AN339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO339))/1000*$AP339","v":5.4020000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":2.0952170925650231},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":0.2486421},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":3.8573899999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":2.9200399999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":0.75002530000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":0.76877589999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AN340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO340))/1000*$AP340","v":0.82},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":1060.8981583650054},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":1894.4407754000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":343.69958774967375},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":1686.8471988011888},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":968.36974630792713},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":1023.382092592791},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AN341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO341))/1000*$AP341","v":1040.9192768923317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":8.0047219546370076},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":15.356249999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":4.5408368192941655},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":4.7278600000000006},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":5.0903501999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":3.9363590000000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AN342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO342))/1000*$AP342","v":4.0350000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":126.58310160202642},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":586.13468010962572},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":516.35789644811518},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":534.71460226932106},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AN343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO343))/1000*$AP343","v":568.07151178546951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":-12.666919491979749},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":97.270197081894551},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AN344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO344))/1000*$AP344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AN345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO345))/1000*$AP345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C333","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F334:F345)","v":3121.0144719940445},5029.8113317999996,3886.1418805183839,6454.6030761500024,6587.4736437858428,6673.1342532000008,{"$f":"SUM(L334:L345)","v":7405.8561386356096},{"$f":"SUM(M334:M345)","v":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",{"$f":"SUM(F349:F360)","v":0},0,0,0,0,0,{"$f":"SUM(L349:L360)","v":0},{"$f":"SUM(M349:M360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AN365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO365))/1000*$AP365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"Allocation!$K$144","v":1}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":259.14368541816259},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":186.02358280000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":1210.5916407868908},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":1742.9533406623975},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":1425.8848845682576},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":2008.8233207917731},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AN366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO366))/1000*$AP366","v":2075.5582694459254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"AP365","v":1}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":0.19588999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":39.9980701},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":0.97225640000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AN367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO367))/1000*$AP367","v":-15.052930622756655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,{"$f":"AP366","v":1}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AN368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO368))/1000*$AP368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":59.56279},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":41.387522899999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":83.503799999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":95.47117999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":198.3},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":208.62835920000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AN369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO369))/1000*$AP369","v":238.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":46.007730000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":129.82980000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":67.357714300000012},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":74.333732099999992},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AN370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO370))/1000*$AP370","v":79.313999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":1.2342129074349766},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":0.14602790000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":59.049810000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":60.162800000000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":81.750029999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":44.810949999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AN371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO371))/1000*$AP371","v":47.813000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":601.77469163499427},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":1083.5692645999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":828.26313855986518},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":1624.9870970710581},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":1677.5115681458674},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":1521.0312354003429},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AN372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO372))/1000*$AP372","v":1515.6945965490024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":4.7152780453629912},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":9.0187500000000007},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":39.471916746605935},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":6.18248},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":40.086229799999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":39.807135499999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AN373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO373))/1000*$AP373","v":40.802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":238.43273598825633},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":757.24896087843126},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":877.75869079941299},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":873.03684660788429},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AN374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO374))/1000*$AP374","v":936.22569485608562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":2.1776399999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":-16.564152461886373},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":65.213227000618929},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AN375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO375))/1000*$AP375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AN376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO376))/1000*$AP376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C364","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F364:F376)","v":926.43065800595491},1320.1451481999998,2507.4984120816184,4400.4673961500002,4473.8604147141568,4771.4438360000004,{"$f":"SUM(L364:L376)","v":4919.2746302282567},{"$f":"SUM(M364:M376)","v":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":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AN380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO380))/1000*$AP380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP365","v":0}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AN381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO381))/1000*$AP381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"1-AP366","v":0}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AN382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO382))/1000*$AP382","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AN383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO383))/1000*$AP383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AN384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO384))/1000*$AP384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AN385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO385))/1000*$AP385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP370","v":0}]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AN386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO386))/1000*$AP386","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AN387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO387))/1000*$AP387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AN388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO388))/1000*$AP388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AN389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO389))/1000*$AP389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AN390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO390))/1000*$AP390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AN391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO391))/1000*$AP391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,{"$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,{"$f":"SUM(L379:L391)","v":0},{"$f":"SUM(M379:M391)","v":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",{"$f":"SUM(F394:F406)","v":0},0,0,0,0,0,{"$f":"SUM(L394:L406)","v":0},{"$f":"SUM(M394:M406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AN411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO411))/1000*$AP411","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":75.398650040776502},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":17.135555526536297},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":6.5904823206762249},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":1.5059885999312634},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AN412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO412))/1000*$AP412","v":1.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AN413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO413))/1000*$AP413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AN414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO414))/1000*$AP414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AN415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO415))/1000*$AP415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AN416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO416))/1000*$AP416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AN417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO417))/1000*$AP417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":77.944118197496238},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":11.842699598509151},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":5.5730779323776007E-2},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":4.6000687365221894E-6},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AN418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO418))/1000*$AP418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AN419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO419))/1000*$AP419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":12.12593916172724},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":7.3973948749545544},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AN420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO420))/1000*$AP420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AN421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO421))/1000*$AP421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AN422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO422))/1000*$AP422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$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},0,165.4687074,36.375650000000007,6.6462131000000007,1.5059932,{"$f":"SUM(L411:L422)","v":1.55},{"$f":"SUM(M411:M422)","v":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":4047.4451299999992},6349.9564799999989,6559.1090000000022,10891.446122300003,11067.980271599999,11446.084082400001,{"$f":"L423+L407+L392+L377+L361+L346","v":12326.680768863866},{"$f":"M423+M407+M392+M377+M361+M346","v":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 2014:"}]
[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},{"$f":"L328","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA328","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":1881.51863},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":3034.4629299999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":2453.45012},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":3209.3971900000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":3871.4555243},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":4429.8046780000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AN440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO440))/1000*$AP440","v":4791.6774823564219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":480.68570999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":174.58668},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":237.41154498492725},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":519.81712634487894},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":750.4543429418236},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":908.08034792631383},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AN441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO441))/1000*$AP441","v":930.1501847419371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":6.8521799000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":3.0446865999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AN442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO442))/1000*$AP442","v":1.6971153656360347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AN443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO443))/1000*$AP443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":42.471710000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":62.959420000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":53.4},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":60.229547700000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AN444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO444))/1000*$AP444","v":68.552999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":4.98543},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":0.28449999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AN445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO445))/1000*$AP445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":0.41586000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":9.8750000000000004E-2},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AN446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO446))/1000*$AP446","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":672.93909999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":742.87864999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":180.15945792501157},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":680.36599452011978},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":523.90104351301636},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":1511.0521569737571},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AN447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO447))/1000*$AP447","v":828.05056030752348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":2.5434935566228254},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":2.64825},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":3.7753431000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":2.5884767000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AN448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO448))/1000*$AP448","v":2.653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":56.874923818424278},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":192.82080349967435},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":214.62130290960252},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":278.95772319992915},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AN449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO449))/1000*$AP449","v":296.59010618994483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":306.73182000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":63.371261785327697},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":74.400696780540514},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AN450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO450))/1000*$AP450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AN451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO451))/1000*$AP451","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C439","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F440:F451)","v":3035.1434400000003},3956.9136899999999,3280.0589302849853,4731.7632961500021,5498.8604334449838,7193.7576171000001,{"$f":"SUM(L440:L451)","v":6919.3714489614631},{"$f":"SUM(M440:M451)","v":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",{"$f":"SUM(F455:F466)","v":0},0,0,0,0,0,{"$f":"SUM(L455:L466)","v":0},{"$f":"SUM(M455:M466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AN471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO471))/1000*$AP471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"Allocation!$K$147","v":1}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":166.53282000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":574.01781468015702},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":901.85080352078194},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":1002.5060808113257},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":1106.9721608320124},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AN472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO472))/1000*$AP472","v":1136.1814534340592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"AP471","v":1}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":192.28099},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":0.13059000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":25.835950099999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":0.97225640000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AN473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO473))/1000*$AP473","v":-2.3566704948290571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,{"$f":"AP472","v":1}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AN474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO474))/1000*$AP474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":36.785789999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":40.532170000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":53.2},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":71.769044699999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AN475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO475))/1000*$AP475","v":81.686999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":30.413599999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":130.52771999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":169.80199999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":122.16155000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AN476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO476))/1000*$AP476","v":129.49100000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":24.574360000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":27.994299999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":46},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":7.5398999999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AN477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO477))/1000*$AP477","v":7.992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":737.2898100000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":798.97501999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":1184.891345639363},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":1350.475422953685},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":1033.3880173702134},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":1520.568695471633},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AN478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO478))/1000*$AP478","v":1534.2260931013925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":19.79141717106571},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":4.3057400000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":19.806870400000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":19.020792199999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AN479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO479))/1000*$AP479","v":19.495999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":192.52244842442821},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":485.05322827513157},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":310.73161871936628},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":338.93369919635489},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AN480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO480))/1000*$AP480","v":361.23361147424964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":514.39200000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":-251.06594859959711},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":163.27865495411169},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AN481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO481))/1000*$AP481","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AN482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO482))/1000*$AP482","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C470","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F470:F482)","v":903.82263000000012},798.97501999999997,2769.6697659150141,2689.8040261500009,2824.5491923550176,3187.9380988000007,{"$f":"SUM(L470:L482)","v":3267.9504875148723},{"$f":"SUM(M470:M482)","v":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":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AN486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO486))/1000*$AP486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOB*","x","x",1,"x","x","x","x","x","x",-1,{"$f":"1-AP471","v":0}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AN487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO487))/1000*$AP487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,{"$f":"1-AP472","v":0}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AN488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO488))/1000*$AP488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AN489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO489))/1000*$AP489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AN490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO490))/1000*$AP490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSE","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AN491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO491))/1000*$AP491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSS","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AN492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO492))/1000*$AP492","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSC","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AN493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO493))/1000*$AP493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AN494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO494))/1000*$AP494","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSP","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AN495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO495))/1000*$AP495","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOCC","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AN496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO496))/1000*$AP496","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSN","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AN497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO497))/1000*$AP497","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x","x",-1,0]
[null,null,{"$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,{"$f":"SUM(L485:L497)","v":0},{"$f":"SUM(M485:M497)","v":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",{"$f":"SUM(F500:F512)","v":0},0,0,0,0,0,{"$f":"SUM(L500:L512)","v":0},{"$f":"SUM(M500:M512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AN517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO517))/1000*$AP517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOB*","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":54.216140225734783},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":6.4424923422020246},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":4.3691231282578764},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":0.18557999998520722},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AN518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO518))/1000*$AP518","v":0.191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOLE","EOLA","EZLE",1,"x","x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AN519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO519))/1000*$AP519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOLC","EOSU","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AN520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO520))/1000*$AP520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AN521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO521))/1000*$AP521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSE","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AN522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO522))/1000*$AP522","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSS","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AN523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO523))/1000*$AP523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":74.254000776961533},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":27.186351927644896},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":2.3461558717421229},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":2.4012315000147928},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AN524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO524))/1000*$AP524","v":2.4609999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSU","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AN525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO525))/1000*$AP525","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSP","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":17.554422797303722},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":8.5653357301530839},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AN526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO526))/1000*$AP526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOCC","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AN527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO527))/1000*$AP527","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSN","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AN528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AO528))/1000*$AP528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"x","x","x",1,"x","x","x","x","x","x",-1,1]
[null,null,{"$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},0,146.02456380000004,42.194180000000003,6.7152789999999989,2.5868115,{"$f":"SUM(L517:L528)","v":2.6519999999999997},{"$f":"SUM(M517:M528)","v":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":3938.9660700000004},4755.8887100000002,6195.7532599999995,7463.7615023000035,8330.1249048000009,10384.282527400001,{"$f":"L529+L513+L498+L483+L467+L452","v":10189.973936476335},{"$f":"M529+M513+M498+M483+M467+M452","v":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 2014:"}]
[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,{"$f":"AA434","v":"Supporting Documents"}]
[null,null," "]
[null,"Unallocated operating expenditure"]
[null,null,"Please specify",null,"$'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,{"$f":"AA538","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":106579.51949999999},{"$f":"G18+G124+G229+G334+G440","v":150119.68218999999},183026.93005,224192.23238999996,271413.81249119999,309281.32980499993,352316.49301986088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F19+F125+F230+F335+F441","v":28076.201245895831},28369.648762200002,25397.363725864776,31207.914182252582,31967.160860509499,31180.613079033068,31522.670888396511,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",{"$f":"F20+F126+F231+F336+F442","v":943.59557495202193},2142.9747799999996,298.10816,256.94416000000001,563.8716108000001,263.09985710000007,153.14000228685396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"F21+F127+F232+F337+F443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"F22+F128+F233+F338+F444","v":977.30092465440953},1604.0440670999999,1499.3168600000001,1633.0532699999999,1633.5020000000002,1580.8020403999999,1778.9490000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"F23+F129+F234+F339+F445","v":0},4.98543,2.0022000000000002,11.417739999999998,7.8564281999999999,8.0528388999999994,8.58,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"F24+F130+F235+F340+F446","v":252.69985709256505},108.69611210000001,124.58439999999999,60.938559999999995,68.968879700000002,80.943101599999991,84.375999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"F25+F131+F236+F341+F447","v":27884.565292033109},47095.94438339999,30068.687288368867,45095.281166109919,49184.326488426399,55200.378189687821,57267.658814622744,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"F26+F132+F237+F342+F448","v":75.969421954636999},79.634439999998222,306.99359962163845,356.80219,424.19585209999997,409.17574839999997,419.40500000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"F27+F133+F238+F343+F449","v":0},0,7651.9196321537675,15072.961960338995,25955.370057236913,25702.824069879134,27605.907560507952,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"F28+F134+F239+F344+F450","v":0},0,-534.00777100000028,5039.5436262459771,8907.6091421476958,458.22829999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"F29+F135+F240+F345+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C560","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F561:F572)","v":164789.85181658258},229525.61016479999,247841.89814500901,322927.08924494748,390126.67381032044,424165.44702999992,471157.18028567499,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F33+F139+F244+F349+F455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V33+V139+V244+V349+V455","v":0},0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F34+F140+F245+F350+F456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$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+F365+F471","v":0},{"$f":"G49+G155+G260+G365+G471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",33099.528190772369,{"$f":"G50+G156+G261+G366+G472","v":32976.145049284998},43733.337503040791,42634.279022332586,37379.983949385838,38070.885486186569,38742.792713488197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",1436.3858689908639,1679.8809308,1197.7518751800001,979.69750735999992,1035.0717776996,111.19140465450002,16.540794923099401,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",5767.243342671678,6604.5575466299988,8514.2736440599965,7297.1596441999991,8346.5193034500007,9596.6490347767012,10751.132755000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",4466.5964824800003,5318.2967078099991,6218.3822405800011,6501.8979087799989,7142.7558046451995,6991.7827991661989,7284.0385500000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",2784.3061169374346,2621.7120128299994,2437.6955894600001,2446.6005041900003,2704.3232566072002,3340.8903032031999,3473.0364839999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",40825.171101819564,48594.806487387999,36850.10768711556,36358.046783036065,41903.390016301826,42883.488007289139,42207.148963572276,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",46.96446544536299,88.053028230006987,474.55654014423277,332.99959045999998,517.7038132934,508.43312103850008,521.14441699999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,14425.649459422179,16187.022140821711,23807.915260366466,24477.663559140274,26363.351407456863,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,9589.947320168998,4539.8720679345242,6887.4295737026641,468.73539357500005,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C591","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F592:F603)","v":88426.195569117277},97883.451762972996,123441.70185917176,117277.57516911488,129725.09275545221,126449.71910903008,129359.18608544044,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F64+F170+F275+F380+F486","v":0},0,{"$f":"H64+H170+H275+H380+H486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",6020.8059449647608,6119.7903585150016,{"$f":"H65+H171+H276+H381+H487","v":7933.6714927150351},7376.7238182213978,6462.1614649061203,6386.7195390132138,6488.2102755017449,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",267.42897329688958,318.63626920000007,{"$f":"H66+H172+H277+H382+H488","v":173.22233482000004},175.76204264000003,176.19300330040005,20.508191045500006,7.2740779105782236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,{"$f":"H67+H173+H278+H383+H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",1088.4675426739122,1252.2650462700003,{"$f":"H68+H174+H279+H384+H490","v":1582.33506594},1348.3103958000002,1526.9392465500005,1754.3261249233003,1963.5462450000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",853.42983752000032,1015.85908219,{"$f":"H69+H175+H280+H385+H491","v":1172.9060094200004},1188.8007012200001,1315.8061529548002,1284.4112352338,1336.9594500000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",532.15086597000004,500.97988507000002,{"$f":"H70+H176+H281+H386+H492","v":441.14164054000008},442.74447581000015,479.41899819280013,623.21548559680014,647.44751600000006,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",7470.6555809760594,8726.1717592120021,{"$f":"H71+H177+H282+H387+H493","v":6619.002283631552},6193.9747315632067,7225.7604267558017,7313.9698542594342,7185.9441529889627,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",8.1074126000000017,15.166291770001346,{"$f":"H72+H178+H283+H388+H494","v":63.202473277565105},60.208439540000008,76.585334606600014,75.088255461500012,76.965583000000009,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,{"$f":"H73+H179+H284+H389+H495","v":2663.8026837439825},2774.290355323692,4230.9859664686919,4353.187001311353,4691.1909035539566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,{"$f":"H74+H180+H285+H390+H496","v":1717.7186708310001},923.82006531442107,1259.9326810921928,89.948031425000025,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,{"$f":"H75+H181+H286+H391+H497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C606","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F607:F618)","v":16241.046158001622},17948.868692227006,22367.002654919135,20484.635025432715,22753.783274827405,21901.373718269901,22397.538203955246,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F79+F185+F290+F395+F501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V79+V185+V290+V395+V501","v":0},0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F80+F186+F291+F396+F502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V95+V201+V306+V411+V517","v":0},0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F96+F202+F307+F412+F518","v":6181.0387083633477},6283.6948999999995,3826.3175693154676,1159.8968497388551,3828.2181624323216,4130.2603660498444,4257.6572211995681,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",37.674421234917212,37.763069999999999,7.2650000000000006E-2,0,242.5989999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,80.552999999999997,92.135638099999994,102.749,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",13.039860000000001,5.0317799999999995,0,0,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",7550.6704091640358,7688.7224700000033,7138.3877179921428,1345.0559199629445,-1683.0982088619708,-1538.5482575891863,-1588.9490866427375,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",-1.4432899320127034E-18,15.9255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,901.5787635923889,546.11223029820201,428.29429652964859,222.28688853934216,235.34186544316967,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,141.85400000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C637","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F638:F649)","v":13782.423398762301},14031.137720000002,11866.3567009,3051.0650000000014,3051.4202499999988,2906.1346350999997,3006.799,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",{"$f":"F650+F634+F619+F604+F588+F573+F546","v":283239.51694246382},359389.06834,405516.95935999992,463740.36443949508,545656.97009060008,575422.67449239991,625920.70357507071,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Check 1",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))/1000","v":164789.85181658252},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))/1000","v":229525.61016480002},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))/1000","v":247841.89814500895},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))/1000","v":322927.08924494765},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))/1000","v":390126.67381032073},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))/1000","v":424165.44703000027},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))/1000","v":471157.18028567499},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},null,null,null,"??",1,"EO??","EF??","EZSE","EZSW",1]
[null,null,null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))/1000","v":104667.24172711886},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))/1000","v":115832.32045519998},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))/1000","v":145808.70451409087},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))/1000","v":137762.21019454763},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))/1000","v":152478.87603027964},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))/1000","v":148351.09282730002},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))/1000","v":151756.72428939567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",2,"EO??","EF??","EZSE","EZSW",1]
[null,null,null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))/1000","v":13782.423398762299},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))/1000","v":14031.137720000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))/1000","v":11866.356700900002},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))/1000","v":3051.0650000000023},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))/1000","v":3051.4202499999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))/1000","v":2906.1346351000007},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))/1000","v":3006.799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",4,"EO??","EF??","EZSE","EZSW",1]
[null,null,null,null,null,{"$f":"SUM(F657:F659)","v":283239.5169424637},359389.06834,405516.95935999986,463740.36443949532,545656.97009060031,575422.67449240026,{"$f":"SUM(L657:L659)","v":625920.7035750706}]
[null,null,null,null,null,{"$f":"F652-F660","v":0},{"$f":"G652-G660","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M664-M666","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Indirect taxes"]

{"sheet":"5.12.1","index":24,"n_rows":666,"n_cols":15,"rows_kept":666,"cut":false,"hidden":false,"merged":[[159,1,160,1]]}
[]
[]
[]
[null,"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"]
[]
[]
[null,"Third party transactions for Queensland Urban Utilities"]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null,"Third party transaction details",null,"Name of third party","Description of services received","Value of payments to third party ($,000)","Description of how payment was determined","Supporting Documents"]
[null,null," "]
[null,1,"Provision of bulk water",null,"SEQ Water Grid ","Water",null,"Under negotiaton with SEQ Water Grid Manager"]
[null,2,"Beneficial Use of Biosolids",null,"Thiess Services and Arkwood Joint Venture","Reuse of biosolids",null,"Open tender process by Brisbane City Council"]
[null,3,"Provision of electricity",null,"Origin Energy Retail","Electricity",null,"Open tender processes by Ipswich City Council, Brisbane City Council and Scenic Rim Regional Council"]
[null,4,"Temporary Labour Hire/ Recruitment Services",null,"Hays Personnel","Labour Hire",null,"Open Tender process by Brisbane City Council"]
[null,5,"Annual Insurance coverage",null,"AON Risk Services Australia","Insurance Services"]
[null,6,"Information, Communication Technology for corporate software",null,"Oracle Corporation","Software Licensing and Maintenance"]
[null,7,"Sewer Pipeline Maintenance",null,"Transpacific Industrial","Educting, Jetrodding, CCTV Inspection and Root Cutting",null,"Open Tender process by Brisbane City Council"]
[null,8,"Provision of Water Asset Management Services",null,"Thiess","Water asset maintenance services",null,"Open tender process by Brisbane City Council"]
[null,9,"Provision of ICT Equipment",null,"Data # 3 Ltd","ICT Equipment Purchases",null,"Open tender process by Brisbane City Council"]
[null,10,"Temporary Labour Hire/ Recruitment Services",null,"Eden Ritchie Recruitment","Labour Hire",null,"Open tender process by Brisbane City Council"]
[null,11,"Temporary Labour Hire/ Recruitment Services",null,"Peoplebank Australia ","Labour Hire",null,"Open tender process by Brisbane City Council"]
[null,12,"Workers Compensation Insurance",null,"WorkCover Queensland","Insurance Premium"]
[null,13,"Temporary Labour Hire/ Recruitment Services",null,"Programmed Integrated","Labour Hire",null,"Open tender process by Brisbane City Council"]
[null,14,"Professional consultancy and business advisory services",null,"Ernst & Young","Consultancy"]
[null,15,"Petrol, Diesel Fuels, Fuel Card Australia",null,"BP Australia","Fuel",null,"Open Tender process by Brisbane City Council"]
[null,16,"Postage",null,"Australia Post","Postage Charges",null,"Open Tender process by Brisbane City Council"]
[null,17,"Electrical Contractor",null,"J & P Richardson Industries","Electrical Servicing",null,"Open Tender process by Brisbane City Council"]
[null,18,"Temporary Labour Hire/ Recruitment Services",null,"Davidson Recruitment","Labour Hire",null,"Open Tender process by Brisbane City Council"]
[null,19,"Temporary Labour Hire/ Recruitment Services",null,"McArthur Management Services","Labour Hire",null,"Open Tender process by Brisbane City Council"]
[null,20,"Provision of Traffic Controllers",null,"Men at Work Traffic Control","Traffic Control Services",null,"Open Tender process by QUU"]
[null,21,"Sewer Pipeline Maintenance",null,"Kembla Water Tech","CCTV",null,"Open Tender process by Brisbane City Council"]
[null,22,"Provision of electricity",null,"Q-Energy","Electricity",null,"Open Tender process by QUU"]
[null,23,"Temporary Labour Hire/ Recruitment Services",null,"DFP Recruitment Services","Labour Hire",null,"Open Tender process by Brisbane City Council"]
[null,24,"Temporary Labour Hire/ Recruitment Services",null,"Ranstad","Labour Hire",null,"Open Tender process by Brisbane City Council"]
[null,25,"Water Meter Installation, Reading, Replacement",null,"Skilltech Consulting Services","Water meter reading, installation and replacement",null,"Open Tender process by QUU"]
[null,26,"Polyelectrolyte Chemicals for Potable & Waste Water Treatment",null,"SNF Australia","Polyelectrolyte Chemicals ",null,"Open Tender process by QUU"]
[null,27,"Provision of Traffic Controllers",null,"Evolution Traffic Control","Traffic Control Services",null,"Open Tender process by QUU"]
[null,28,"5.2 Kms of Trunk Sewer Main - Woolloongabba",null,"John Holland","5.2 kms of Trunk Sewer Main",null,"Open Tender process"]
[]
[]
[]
[null,null,"Total value of third party payments that exceed thresholds",null,null,null,{"$f":"SUM(G14:G42)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.13.1","index":25,"n_rows":640,"n_cols":22,"rows_kept":640,"cut":false,"hidden":false,"merged":[[208,1,209,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Related party transactions for \",'Business Details'!$D$9)","v":"Related party transactions for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[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,1,"Property and Pensioner Data and Validation (Rates Processing)",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Provision of Property Data and Pensioner Remission Data and Validation",null,"Through TSA Working Group and TSA pricing principles, open book approach","Values for 2012/13 for services expected to continue in 2013/14"]
[null,2,"City Design Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Soil testing, engineering and technical services, environmental management",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,3,"Fleet maintenance and fabrication",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Fleet maintenance and fabrication services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,4,"Fleet Product Group",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Fleet Management Services ",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,5,"Strategic Sourcing & Contract Management Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Contract management, sourcing, logistics, warehousing",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,6,"Ethical Standards and Internal Audit",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Ethical Standards and Internal Audit Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,7,"Local Asset Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Pest Control",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,8,"Transport Workshops",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Project Signs ",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,9,"Plumbing Services ",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Plumbing Services ",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,10,"Telecommunications Services ",null,"Ipswich City Council","Shareholder of Central SEQ Distributor Retailer","Voice; PABX Telephony Services Radio Access Fees",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,11,"Spatial Information Services - Geographical Information System",null,"Ipswich City Council","Shareholder of Central SEQ Distributor Retailer","Provision of GIS system",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,12]
[]
[]
[null,null,"Total value of related party payments",null,null,null,null,{"$f":"SUM(H14:H25)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Allocation","index":26,"n_rows":633,"n_cols":42,"rows_kept":633,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Measure:","A","F*","B*","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F"]
[null,null,null,null,null,null,null,null,null,"Year:","FY09","FY10","FY11","FY12","FY13","FY14","FY15","FY16","FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40"]
[null,null,null,null,null,null,null,null,null,null,"%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%"]
[]
["Lookup Criteria Output","Item Out","Item In"]
[null,null,null,"Allocation of Plant & Equipment, Buildings and land - within Districts across Products based on Infrastructure RAB"]
[null,null,null,null,null,null,"2008-07-01","2012-07-01"]
[null,null,null,null,null,null,"RAB","RAB"]
[null,null,null,null,"Brisbane",null,"$'000","$'000"]
[null,null,"401|K??O",null,null,"Water",1329889.4117216531,1516951.6913609346,null,null,{"$f":"$G10/SUM($G$10:$G$11)","v":0.39048202512139574},{"$f":"K10","v":0.39048202512139574},{"$f":"L10","v":0.39048202512139574},0.39048202512139574,{"$f":"$H10/SUM($H$10:$H$11)","v":0.4146121982437041},0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041,0.4146121982437041]
[null,null,"402|K??O",null,null,"Wastewater",2075874.0451447878,2141772.5280101718,null,null,{"$f":"$G11/SUM($G$10:$G$11)","v":0.60951797487860426},{"$f":"K11","v":0.60951797487860426},0.60951797487860426,0.60951797487860426,{"$f":"$H11/SUM($H$10:$H$11)","v":0.5853878017562959},0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959,0.5853878017562959]
[null,null,null,null,"Ipswich"]
[null,null,"851|K??O",null,null,{"$f":"F10","v":"Water"},163976.9203688399,218815.95667102208,null,null,{"$f":"$G13/SUM($G$13:$G$14)","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.38323165271176995,{"$f":"$H13/SUM($H$13:$H$14)","v":0.42303348994066531},0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531]
[null,null,"852|K??O",null,null,{"$f":"F11","v":"Wastewater"},263902.45548263128,298438.49687522842,null,null,{"$f":"$G14/SUM($G$13:$G$14)","v":0.61676834728822993},0.61676834728822993,0.61676834728822993,0.61676834728822993,{"$f":"$H14/SUM($H$13:$H$14)","v":0.57696651005933475},0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475]
[null,null,null,null,"Lockyer Valley"]
[null,null,"861|K??O",null,null,{"$f":"F13","v":"Water"},24530.673147666552,30591.935620207234,null,null,{"$f":"$G16/SUM($G$16:$G$17)","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.76140118524277578,{"$f":"$H16/SUM($H$16:$H$17)","v":0.7449035661456519},0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519]
[null,null,"862|K??O",null,null,{"$f":"F14","v":"Wastewater"},7687.1295339051203,10476.381153330072,null,null,{"$f":"$G17/SUM($G$16:$G$17)","v":0.23859881475722419},0.23859881475722419,0.23859881475722419,0.23859881475722419,{"$f":"$H17/SUM($H$16:$H$17)","v":0.25509643385434805},0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805]
[null,null,null,null,"Scenic Rim"]
[null,null,"871|K??O",null,null,{"$f":"F16","v":"Water"},20358.136580400711,27057.008653929901,null,null,{"$f":"$G19/SUM($G$19:$G$20)","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.54928916185574983,{"$f":"$H19/SUM($H$19:$H$20)","v":0.49473702649432627},0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627]
[null,null,"872|K??O",null,null,{"$f":"F17","v":"Wastewater"},16704.558251628419,27632.669306205949,null,null,{"$f":"$G20/SUM($G$19:$G$20)","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,{"$f":"$H20/SUM($H$19:$H$20)","v":0.50526297350567373},0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373]
[null,null,null,null,"Somerset"]
[null,null,"881|K??O",null,null,{"$f":"F19","v":"Water"},17289.668584614901,19524.875167020316,null,null,{"$f":"$G22/SUM($G$22:$G$23)","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.58998372261817489,{"$f":"$H22/SUM($H$22:$H$23)","v":0.5506585211177828},0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828]
[null,null,"882|K??O",null,null,{"$f":"F20","v":"Wastewater"},12015.662938581057,15932.444420782911,null,null,{"$f":"$G23/SUM($G$22:$G$23)","v":0.41001627738182511},0.41001627738182511,{"$f":"L23","v":0.41001627738182511},0.41001627738182511,{"$f":"$H23/SUM($H$22:$H$23)","v":0.4493414788822172},0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K10:K23)","v":4.9999999999999991},{"$f":"SUM(L10:L23)","v":4.9999999999999991},4.9999999999999991,4.9999999999999991,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Allocation of Corporate and Billing Systems - within Districts across Products based on Properties"]
[null,null,null,null,null,null,null,"2012-07-01"]
[null,null,null,null,null,null,"Properties","Properties"]
[null,null,null,null,null,null,"000","000"]
[null,null,null,null,{"$f":"E9","v":"Brisbane"}]
[401,null,null,null,null,{"$f":"F10","v":"Water"},425754,431540,null,null,{"$f":"$G31/SUM($G$31:$G$44)","v":0.43416773656693053},{"$f":"K31","v":0.43416773656693053},{"$f":"L31","v":0.43416773656693053},0.43416773656693053,{"$f":"$H31/SUM($H$31:$H$44)","v":0.42483023132643039},0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039,0.42483023132643039]
[402,null,null,null,null,"Wastewater",413478,422851,null,null,{"$f":"$G32/SUM($G$31:$G$44)","v":0.42164913865805442},{"$f":"K32","v":0.42164913865805442},0.42164913865805442,0.42164913865805442,{"$f":"$H32/SUM($H$31:$H$44)","v":0.4162763316184187},0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187,0.4162763316184187]
[null,null,null,null,{"$f":"E12","v":"Ipswich"}]
[851,null,null,null,null,"Water",63564,65613,null,null,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,{"$f":"$H34/SUM($H$31:$H$44)","v":6.4592820985357263E-2},6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2,6.4592820985357263E-2]
[852,null,null,null,null,"Wastewater",43561,59245,null,null,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2,5.8323833375664748E-2]
[null,null,null,null,{"$f":"E15","v":"Lockyer Valley"}]
[861,null,null,null,null,"Water",10371,10766,null,null,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2,1.0598605622793598E-2]
[862,null,null,null,null,"Wastewater",4462,4645,null,null,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3,4.5727775513539166E-3]
[null,null,null,null,{"$f":"E18","v":"Scenic Rim"}]
[871,null,null,null,null,"Water",7186,7206,null,null,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3,7.0939580269227817E-3]
[872,null,null,null,null,"Wastewater",4233,4825,null,null,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3,4.7499788342912049E-3]
[null,null,null,null,{"$f":"E21","v":"Somerset"}]
[881,null,null,null,null,"Water",4846,5542,null,null,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3,5.4558306113247374E-3]
[882,null,null,null,null,"Wastewater",3166,3561,null,null,3.228566388033705E-3,3.228566388033705E-3,{"$f":"L44","v":3.228566388033705E-3},3.228566388033705E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3,3.5056320474426902E-3]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K31:K44)","v":0.99999999999999989},{"$f":"SUM(L31:L44)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,"Allocation of Corporate and Billing Systems - across Districts based on water properties"]
[null,null,null,null,"Brisbane",null,null,null,null,null,{"$f":"SUM($G31:$G32)/SUM($G$31:$G$44)","v":0.85581687522498495},0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495]
[null,null,null,null,"Ipswich",null,null,null,null,null,{"$f":"SUM($G34:$G35)/SUM($G$31:$G$44)","v":0.10924200073218909},0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909]
[null,null,null,null,"Lockyer Valley",null,null,null,null,null,{"$f":"SUM($G37:$G38)/SUM($G$31:$G$44)","v":1.5126129258908386E-2},1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2]
[null,null,null,null,"Scenic Rim",null,null,null,null,null,{"$f":"SUM($G40:$G41)/SUM($G$31:$G$44)","v":1.1644661903018598E-2},1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2]
[null,null,null,null,"Somerset",null,null,null,null,null,{"$f":"SUM($G43:$G44)/SUM($G$31:$G$44)","v":8.1703328808989412E-3},8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K48:K52)","v":1},{"$f":"SUM(L48:L52)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Allocations of Asset Classes - within Districts across Products"]
[null,null,null,"Source: Direct based on RAB from Asset Registers 1 July 2008 or causal based on properties or combination"]
[null,null,null,null,null,null,"Method","Direct RAB","Causal RAB"]
[null,null,null,"Sundry Plant & Equipment",null,null,null,"$'000","$'000"]
[null,null,null,null,{"$f":"E30","v":"Brisbane"},null,"Combination",{"$f":"SUM(H60:H61)","v":680.736579590769},1019.04408248019]
[{"$f":"\"401|\"&B60","v":"401|AE**"},"AE**",null,null,null,{"$f":"F31","v":"Water"},null,496.253052094775,null,null,{"$f":"($I$59*K10+$H60)/SUM($H$59:$I$59)","v":0.52605107768444903},0.52605107768444903,0.52605107768444903,0.52605107768444903,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216,0.54051747954335216]
[{"$f":"\"402|\"&B61","v":"402|AE**"},"AE**",null,null,null,"Wastewater",null,184.483527495994,null,null,{"$f":"($I$59*K11+$H61)/SUM($H$59:$I$59)","v":0.47394892231555108},0.47394892231555108,0.47394892231555108,0.47394892231555108,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795,0.45948252045664795]
[null,null,null,null,{"$f":"E33","v":"Ipswich"},null,"Causal"]
[{"$f":"\"851|\"&B63","v":"851|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K13","v":0.38323165271176995},{"$f":"L13","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531]
[{"$f":"\"852|\"&B64","v":"852|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K14","v":0.61676834728822993},0.61676834728822993,0.61676834728822993,0.61676834728822993,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475]
[null,null,null,null,{"$f":"E36","v":"Lockyer Valley"},null,"Causal"]
[{"$f":"\"861|\"&B66","v":"861|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K16","v":0.76140118524277578},{"$f":"L16","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519]
[{"$f":"\"862|\"&B67","v":"862|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K17","v":0.23859881475722419},0.23859881475722419,0.23859881475722419,0.23859881475722419,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805]
[null,null,null,null,{"$f":"E39","v":"Scenic Rim"},null,"Causal"]
[{"$f":"\"871|\"&B69","v":"871|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K19","v":0.54928916185574983},{"$f":"L19","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627]
[{"$f":"\"872|\"&B70","v":"872|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K20","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373]
[null,null,null,null,{"$f":"E42","v":"Somerset"},null,"Causal"]
[{"$f":"\"881|\"&B72","v":"881|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K22","v":0.58998372261817489},{"$f":"L22","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,{"$f":"AC22","v":0.5506585211177828},0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828]
[{"$f":"\"882|\"&B73","v":"882|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K23","v":0.41001627738182511},0.41001627738182511,0.41001627738182511,0.41001627738182511,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,{"$f":"AC23","v":0.4493414788822172},0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K60:K73)","v":4.9999999999999991},{"$f":"SUM(L60:L73)","v":4.9999999999999991},4.9999999999999991,4.9999999999999991,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Land"]
[null,null,null,null,{"$f":"E59","v":"Brisbane"},null,"Direct",{"$f":"SUM(H78:H79)","v":54059.34857875076}]
[{"$f":"\"401|\"&B78","v":"401|AL**"},"AL**",null,null,null,{"$f":"F60","v":"Water"},null,5657.65523885726,null,null,{"$f":"($I$77*K10+$H78)/SUM($H$77:$I$77)","v":0.10465637096265581},{"$f":"($I$77*L10+$H78)/SUM($H$77:$I$77)","v":0.10465637096265581},0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581]
[{"$f":"\"402|\"&B79","v":"402|AL**"},"AL**",null,null,null,"Wastewater",null,48401.6933398935,null,null,{"$f":"($I$77*K11+$H79)/SUM($H$77:$I$77)","v":0.89534362903734421},0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421]
[null,null,null,null,{"$f":"E62","v":"Ipswich"},null,"Direct",{"$f":"SUM(H81:H82)","v":4513.9709776284199}]
[{"$f":"\"851|\"&B81","v":"851|AL**"},"AL**",null,null,null,"Water",null,1600.47398963297,null,null,{"$f":"($I$80*K13+$H81)/SUM($H$80:$I$80)","v":0.35456009743195949},{"$f":"($I$80*L13+$H81)/SUM($H$80:$I$80)","v":0.35456009743195949},0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949]
[{"$f":"\"852|\"&B82","v":"852|AL**"},"AL**",null,null,null,"Wastewater",null,2913.4969879954501,null,null,{"$f":"($I$80*K14+$H82)/SUM($H$80:$I$80)","v":0.64543990256804051},0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051]
[null,null,null,null,{"$f":"E65","v":"Lockyer Valley"},null,"Direct",{"$f":"SUM(H84:H85)","v":348.11395818177903}]
[{"$f":"\"861|\"&B84","v":"861|AL**"},"AL**",null,null,null,"Water",null,213.81975739227499,null,null,{"$f":"($I$83*K16+$H84)/SUM($H$83:$I$83)","v":0.61422345288614388},{"$f":"($I$83*L16+$H84)/SUM($H$83:$I$83)","v":0.61422345288614388},0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388]
[{"$f":"\"862|\"&B85","v":"862|AL**"},"AL**",null,null,null,"Wastewater",null,134.294200789504,null,null,{"$f":"($I$83*K17+$H85)/SUM($H$83:$I$83)","v":0.38577654711385606},0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606]
[null,null,null,null,{"$f":"E68","v":"Scenic Rim"},null,"Direct",{"$f":"SUM(H87:H88)","v":890.30055180245097}]
[{"$f":"\"871|\"&B87","v":"871|AL**"},"AL**",null,null,null,"Water",null,361.46510490104799,null,null,{"$f":"($I$86*K19+$H87)/SUM($H$86:$I$86)","v":0.40600346048224578},{"$f":"($I$86*L19+$H87)/SUM($H$86:$I$86)","v":0.40600346048224578},0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578]
[{"$f":"\"872|\"&B88","v":"872|AL**"},"AL**",null,null,null,"Wastewater",null,528.83544690140297,null,null,{"$f":"($I$86*K20+$H88)/SUM($H$86:$I$86)","v":0.59399653951775422},0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422]
[null,null,null,null,{"$f":"E71","v":"Somerset"},null,"Direct",{"$f":"SUM(H90:H91)","v":1115.070156052582}]
[{"$f":"\"881|\"&B90","v":"881|AL**"},"AL**",null,null,null,"Water",null,506.71554298796099,null,null,{"$f":"($I$89*K22+$H90)/SUM($H$89:$I$89)","v":0.45442480927098405},{"$f":"($I$89*L22+$H90)/SUM($H$89:$I$89)","v":0.45442480927098405},0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405]
[{"$f":"\"882|\"&B91","v":"882|AL**"},"AL**",null,null,null,"Wastewater",null,608.35461306462105,null,null,{"$f":"($I$89*K23+$H91)/SUM($H$89:$I$89)","v":0.54557519072901595},0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K78:K91)","v":5},{"$f":"SUM(L78:L91)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Buildings"]
[null,null,null,null,{"$f":"E77","v":"Brisbane"},null,"Combination",{"$f":"SUM(H96:H97)","v":4116.6326621723501},1765.5567149713399]
[{"$f":"\"401|\"&B96","v":"401|AB**"},"AB**",null,null,null,{"$f":"F78","v":"Water"},null,0,null,null,{"$f":"($I$95*K10+$H96)/SUM($H$95:$I$95)","v":0.11720434643052238},{"$f":"($I$95*L10+$H96)/SUM($H$95:$I$95)","v":0.11720434643052238},0.11720434643052238,0.11720434643052238,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797,0.12444708998363797]
[{"$f":"\"402|\"&B97","v":"402|AB**"},"AB**",null,null,null,"Wastewater",null,4116.6326621723501,null,null,{"$f":"($I$95*K11+$H97)/SUM($H$95:$I$95)","v":0.88279565356947776},0.88279565356947776,0.88279565356947776,0.88279565356947776,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215,0.87555291001636215]
[null,null,null,null,{"$f":"E80","v":"Ipswich"},null,"Causal"]
[{"$f":"\"851|\"&B99","v":"851|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K13","v":0.38323165271176995},{"$f":"L13","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531,0.42303348994066531]
[{"$f":"\"852|\"&B100","v":"852|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K14","v":0.61676834728822993},0.61676834728822993,0.61676834728822993,0.61676834728822993,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475,0.57696651005933475]
[null,null,null,null,{"$f":"E83","v":"Lockyer Valley"},null,"Causal"]
[{"$f":"\"861|\"&B102","v":"861|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K16","v":0.76140118524277578},{"$f":"L16","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519,0.7449035661456519]
[{"$f":"\"862|\"&B103","v":"862|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K17","v":0.23859881475722419},0.23859881475722419,0.23859881475722419,0.23859881475722419,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805,0.25509643385434805]
[null,null,null,null,{"$f":"E86","v":"Scenic Rim"},null,"Causal"]
[{"$f":"\"871|\"&B105","v":"871|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K19","v":0.54928916185574983},{"$f":"L19","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,{"$f":"AG19","v":0.49473702649432627},0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627,0.49473702649432627]
[{"$f":"\"872|\"&B106","v":"872|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K20","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,{"$f":"AG20","v":0.50526297350567373},0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373,0.50526297350567373]
[null,null,null,null,{"$f":"E89","v":"Somerset"},null,"Causal"]
[{"$f":"\"881|\"&B108","v":"881|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K22","v":0.58998372261817489},{"$f":"L22","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828,0.5506585211177828]
[{"$f":"\"882|\"&B109","v":"882|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K23","v":0.41001627738182511},0.41001627738182511,0.41001627738182511,0.41001627738182511,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172,0.4493414788822172]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K96:K109)","v":5},{"$f":"SUM(L96:L109)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Establishment Costs",null,null,null,39116.072999999997]
[]
[null,null,null,"Sewerage Split"]
[null,null,null,null,"Source: Sewerage Full Cost Model 2013/14 V2a.xls"]
[null,null,null,"Capex"]
[null,null,null,null,"Brisbane"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.86899999999999999]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K118","v":0.13100000000000001}]
[null,null,null,null,"Ipswich"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.89500000000000002]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K121","v":0.10499999999999998}]
[null,null,null,null,"Lockyer Valley"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K124","v":0}]
[null,null,null,null,"Scenic Rim"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K127","v":0}]
[null,null,null,null,"Somerset"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K130","v":0}]
[]
[null,null,null,"Operating"]
[null,null,null,null,"Brisbane"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.83899999999999997]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K135","v":0.16100000000000003}]
[null,null,null,null,"Ipswich"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.84399999999999997]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K138","v":0.15600000000000003}]
[null,null,null,null,"Lockyer Valley"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K141","v":0}]
[null,null,null,null,"Scenic Rim"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K144","v":0}]
[null,null,null,null,"Somerset"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K147","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Supporting Docs","index":27,"n_rows":2121,"n_cols":41,"rows_kept":2121,"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$9)","v":"Supporting Documents for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[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," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1,"2012-13 Q3 Forecast.xlsm"]
[null,2,"2013-14 Budget.xlsm"]
[null,3,"DevChrgs Model.xlsm"]
[null,4,"Master_Pricing_Utility_Charges_13-14final.xlsm"]
[null,5,"Master_Pricing_Sundry_Charges_13-14.xlms"]
[null,6,"Commissioning Model 5yr Summary 2014.xlsm"]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X229","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"Error Checking","index":28,"n_rows":2104,"n_cols":41,"rows_kept":2104,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Check Status \",'[2]Business Details'!$D$9)","v":"Check Status Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[]
[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," ",{"$f":"X12","v":" "}]
[]
[null,null,{"$f":"IF(COUNTIF('5.5.1'!$L$16,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.5.1 OPENING ASSET BASE as at 1 July 2008"]
[null,null,{"$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,null,{"$f":"IF(COUNTIF('5.7.1 SD01'!$G$17:$G$2142,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.7.1 SD01  ALLOCATION OF CONTRIBUTIONS TO ASSET CLASSES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X212","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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$141","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$144","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$147","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$130","v":1}]

{"sheet":"Datastore","index":29,"n_rows":11236,"n_cols":41,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[]
[]
["Criteria Search","Dist","Prod","Item","Measure","FY","Value","Data Source","Date Record Updated","Protect"]
["403|EOLE|V9|FY15","40","3","EOLE","V9","FY15",7458353,"FM1","2013-05-16T09:32:14",0]
["403|EOLC|V9|FY15","40","3","EOLC","V9","FY15",812277,"FM1","2013-05-16T09:32:14",0]
["403|EZLW|V9|FY15","40","3","EZLW","V9","FY15",-22871567,"FM1","2013-05-16T09:32:14",0]
["401|EOLE|V9|FY15","40","1","EOLE","V9","FY15",12067335,"FM1","2013-05-16T09:32:14",0]
["401|EOLC|V9|FY15","40","1","EOLC","V9","FY15",197049,"FM1","2013-05-16T09:32:14",0]
["401|EOSC|V9|FY15","40","1","EOSC","V9","FY15",66134,"FM1","2013-05-16T09:32:14",0]
["401|EOSE|V9|FY15","40","1","EOSE","V9","FY15",1058196,"FM1","2013-05-16T09:32:14",0]
["401|EOSP|V9|FY15","40","1","EOSP","V9","FY15",364000,"FM1","2013-05-16T09:32:14",0]
["401|EOSU|V9|FY15","40","1","EOSU","V9","FY15",760753,"FM1","2013-05-16T09:32:14",0]
["401|EOSO|V9|FY15","40","1","EOSO","V9","FY15",31529860,"FM1","2013-05-16T09:32:14",0]
["401|EOSR|V9|FY15","40","1","EOSR","V9","FY15",997621,"FM1","2013-05-16T09:32:14",0]
["401|ELOD|V9|FY15","40","1","ELOD","V9","FY15",1953493,"FM1","2013-05-16T09:32:14",0]
["402|EOLE|V9|FY15","40","2","EOLE","V9","FY15",17016372,"FM1","2013-05-16T09:32:14",0]
["402|EOLC|V9|FY15","40","2","EOLC","V9","FY15",86122,"FM1","2013-05-16T09:32:14",0]
["402|EOSC|V9|FY15","40","2","EOSC","V9","FY15",3723520,"FM1","2013-05-16T09:32:14",0]
["402|EOSE|V9|FY15","40","2","EOSE","V9","FY15",10250757,"FM1","2013-05-16T09:32:14",0]
["402|EOSS|V9|FY15","40","2","EOSS","V9","FY15",7028046,"FM1","2013-05-16T09:32:14",0]
["402|EOSP|V9|FY15","40","2","EOSP","V9","FY15",379739,"FM1","2013-05-16T09:32:14",0]
["402|EOSU|V9|FY15","40","2","EOSU","V9","FY15",385781,"FM1","2013-05-16T09:32:14",0]
["402|EOSO|V9|FY15","40","2","EOSO","V9","FY15",26856830,"FM1","2013-05-16T09:32:14",0]
["402|EOSR|V9|FY15","40","2","EOSR","V9","FY15",945982,"FM1","2013-05-16T09:32:14",0]
["402|ELOD|V9|FY15","40","2","ELOD","V9","FY15",4043594,"FM1","2013-05-16T09:32:14",0]
["404|EOLE|V9|FY15","40","4","EOLE","V9","FY15",2878526,"FM1","2013-05-16T09:32:14",0]
["404|EOSE|V9|FY15","40","4","EOSE","V9","FY15",102749,"FM1","2013-05-16T09:32:14",0]
["404|EOSO|V9|FY15","40","4","EOSO","V9","FY15",-1752043,"FM1","2013-05-16T09:32:14",0]
["404|EOSI|V9|FY15","40","4","EOSI","V9","FY15",7935,"FM1","2013-05-16T09:32:14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
["405|EOLE|V9|FY15","40","5","EOLE","V9","FY15",63653913,"FM1","2013-05-16T09:32:14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
["405|EOLC|V9|FY15","40","5","EOLC","V9","FY15",436023,"FM1","2013-05-16T09:32:14",0]
["405|EOSE|V9|FY15","40","5","EOSE","V9","FY15",395585,"FM1","2013-05-16T09:32:14",0]
["401|RURF|V9|FY15","40","1","RURF","V9","FY15",-74958944.219999999,"RM1","2013-05-16T11:47:27",0]
["401|RURV|V9|FY15","40","1","RURV","V9","FY15",-222657910.49775729,"RM1","2013-05-16T11:47:27",0]
["401|RUNF|V9|FY15","40","1","RUNF","V9","FY15",-5819921.6154480493,"RM1","2013-05-16T11:47:27",0]
["401|RUNV|V9|FY15","40","1","RUNV","V9","FY15",-135952997.48423642,"RM1","2013-05-16T11:47:27",0]
["402|RURF|V9|FY15","40","2","RURF","V9","FY15",-208652473.62,"RM1","2013-05-16T11:47:27",0]
["402|RUNF|V9|FY15","40","2","RUNF","V9","FY15",-107112327.97852671,"RM1","2013-05-16T11:47:27",0]
["402|RUTW|V9|FY15","40","2","RUTW","V9","FY15",-19301913.190381736,"RM1","2013-05-16T11:47:27",0]
["402|RURW|V9|FY15","40","2","RURW","V9","FY15",-10314486.546458824,"RM1","2013-05-16T11:47:27",0]
["401|Cx1W|V9|FY11","40","1","Cx1W","V9","FY11",5924967.3826950304,"CM1","2013-05-16T09:28:34",0]
["402|Cx2W|V9|FY11","40","2","Cx2W","V9","FY11",44966382.354971595,"CM1","2013-05-16T09:28:34",0]
["402|Cx6W|V9|FY11","40","2","Cx6W","V9","FY11",167312.88055616038,"CM1","2013-05-16T09:28:34",0]
["401|Cx1W|V9|FY12","40","1","Cx1W","V9","FY12",-5349473.7845408795,"CM1","2013-05-16T09:28:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
["402|Cx2W|V9|FY12","40","2","Cx2W","V9","FY12",37069612.831212193,"CM1","2013-05-16T09:28:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
["402|Cx6W|V9|FY12","40","2","Cx6W","V9","FY12",242930.85772594018,"CM1","2013-05-16T09:28:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999}]
["401|Cx1W|V9|FY13","40","1","Cx1W","V9","FY13",45399046.612170376,"CM1","2013-05-16T09:28:34",0]
["402|Cx2W|V9|FY13","40","2","Cx2W","V9","FY13",81644639.997738242,"CM1","2013-05-16T09:28:34",0]
["402|Cx6W|V9|FY13","40","2","Cx6W","V9","FY13",-322243.73828210059,"CM1","2013-05-16T09:28:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$135","v":0.83899999999999997}]
["405|Cx5W|V9|FY13","40","5","Cx5W","V9","FY13",60000,"CM1","2013-05-16T09:28:34",0]
["401|Cx1W|V9|FY14","40","1","Cx1W","V9","FY14",-5671239.4142334051,"CM1","2013-05-16T09:28:34",0]
["402|Cx2W|V9|FY14","40","2","Cx2W","V9","FY14",39996146.980493128,"CM1","2013-05-16T09:28:34",0]
["402|Cx6W|V9|FY14","40","2","Cx6W","V9","FY14",1876240,"CM1","2013-05-16T09:28:34",0]
["405|Cx5W|V9|FY14","40","5","Cx5W","V9","FY14",155000,"CM1","2013-05-16T09:28:34",0]
["401|Cx1W|V9|FY15","40","1","Cx1W","V9","FY15",-810919.81708743877,"CM1","2013-05-16T09:28:34",0]
["402|Cx2W|V9|FY15","40","2","Cx2W","V9","FY15",-88484266.184867516,"CM1","2013-05-16T09:28:34",0]
["402|Cx6W|V9|FY15","40","2","Cx6W","V9","FY15",-1846866.75833727,"CM1","2013-05-16T09:28:34",0]
["405|Cx5W|V9|FY15","40","5","Cx5W","V9","FY15",-215000,"CM1","2013-05-16T09:28:34",0]
["401|ROOI|V9|FY15","40","1","ROOI","V9","FY15",-10407925.512774998,"RM1","2013-05-16T11:47:27",0,null,null,null,null,null,null,{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$118","v":0.86899999999999999},{"$f":"Allocation!$K$121","v":0.89500000000000002},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$127","v":1},{"$f":"Allocation!$K$130","v":1}]
["402|ROOI|V9|FY15","40","2","ROOI","V9","FY15",-7432910.8854,"RM1","2013-05-16T11:47:27",0]
["404|ROOI|V9|FY15","40","4","ROOI","V9","FY15",-4019301.5817548996,"RM1","2013-05-16T11:47:27",0]
["401|EFDD|V9|FY15","40","1","EFDD","V9","FY15",1124494.2483255418,"RM1","2013-05-16T11:47:27",0]
["402|EFDD|V9|FY15","40","2","EFDD","V9","FY15",882035.2805519182,"RM1","2013-05-16T11:47:27",0]
["401|EOBV|V9|FY15","40","1","EOBV","V9","FY15",292980340.50980139,"RM1","2013-05-16T11:47:27",0]
["401|KDEO|V9|FY09","40","1","KDEO","V9","FY09",1253861435.9763374,"AM1","2013-06-04T14:45:56",0]
["401|KDEI|V9|FY09","40","1","KDEI","V9","FY09",25667321.667134367,"AM1","2013-06-04T14:45:56",0]
["401|KDED|V9|FY09","40","1","KDED","V9","FY09",-27870334.059396986,"AM1","2013-06-04T14:45:56",0]
["401|KDEX|V9|FY09","40","1","KDEX","V9","FY09",-5905705.2392383777,"AM1","2013-06-04T14:45:56",0]
["401|KDEA|V9|FY09","40","1","KDEA","V9","FY09",59009294.760761626,"AM1","2013-06-04T14:45:56",0]
["401|KDTO|V9|FY09","40","1","KDTO","V9","FY09",1306205746.7339821,"AM1","2013-06-04T14:45:56",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["401|KDTD|V9|FY09","40","1","KDTD","V9","FY09",-29280143.447789684,"AM1","2013-06-04T14:45:56",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["401|KPEO|V9|FY09","40","1","KPEO","V9","FY09",20764040.638799079,"AM1","2013-06-04T14:45:56",0]
["401|KPEI|V9|FY09","40","1","KPEI","V9","FY09",425860.8127759815,"AM1","2013-06-04T14:45:56",0]
["401|KPED|V9|FY09","40","1","KPED","V9","FY09",-1678232.6196800154,"AM1","2013-06-04T14:45:56",0]
["401|KPEA|V9|FY09","40","1","KPEA","V9","FY09",1058000,"AM1","2013-06-04T14:45:56",0]
["401|KPTO|V9|FY09","40","1","KPTO","V9","FY09",14895035.115910059,"AM1","2013-06-04T14:45:56",0]
["401|KPTD|V9|FY09","40","1","KPTD","V9","FY09",-1118015.1639022564,"AM1","2013-06-04T14:45:56",0]
["401|KREO|V9|FY09","40","1","KREO","V9","FY09",47682656.732020684,"AM1","2013-06-04T14:45:56",0]
["401|KREI|V9|FY09","40","1","KREI","V9","FY09",955953.13464041357,"AM1","2013-06-04T14:45:56",0]
["401|KRED|V9|FY09","40","1","KRED","V9","FY09",-1784468.7532569093,"AM1","2013-06-04T14:45:56",0]
["401|KREA|V9|FY09","40","1","KREA","V9","FY09",230000,"AM1","2013-06-04T14:45:56",0]
["401|KRTO|V9|FY09","40","1","KRTO","V9","FY09",36684834.08702977,"AM1","2013-06-04T14:45:56",0]
["401|KRTD|V9|FY09","40","1","KRTD","V9","FY09",-1319155.1049425108,"AM1","2013-06-04T14:45:56",0]
["401|KSEO|V9|FY09","40","1","KSEO","V9","FY09",1923623.1356387197,"AM1","2013-06-04T14:45:56",0]
["401|KSEI|V9|FY09","40","1","KSEI","V9","FY09",38472.462712774395,"AM1","2013-06-04T14:45:56",0]
["401|KSED|V9|FY09","40","1","KSED","V9","FY09",-1571217.3961351919,"AM1","2013-06-04T14:45:56",0]
["401|KSEX|V9|FY09","40","1","KSEX","V9","FY09",-191471.69975240939,"AM1","2013-06-04T14:45:56",0]
["401|KSTO|V9|FY09","40","1","KSTO","V9","FY09",1069179.4487339156,"AM1","2013-06-04T14:45:56",0]
["401|KSTD|V9|FY09","40","1","KSTD","V9","FY09",-870131.21212121216,"AM1","2013-06-04T14:45:56",0]
["402|KDEO|V9|FY09","40","2","KDEO","V9","FY09",1483893710.8047175,"AM1","2013-06-04T14:45:56",0]
["402|KDEI|V9|FY09","40","2","KDEI","V9","FY09",29902755.438171472,"AM1","2013-06-04T14:45:56",0]
["402|KDED|V9|FY09","40","2","KDED","V9","FY09",-46197224.374001212,"AM1","2013-06-04T14:45:56",0]
["402|KDEX|V9|FY09","40","2","KDEX","V9","FY09",-4755877.7922877111,"AM1","2013-06-04T14:45:56",0]
["402|KDEA|V9|FY09","40","2","KDEA","V9","FY09",22488122.207712289,"AM1","2013-06-04T14:45:56",0]
["402|KDTO|V9|FY09","40","2","KDTO","V9","FY09",1484295398.6091638,"AM1","2013-06-04T14:45:56",0]
["402|KDTD|V9|FY09","40","2","KDTD","V9","FY09",-41234919.191750579,"AM1","2013-06-04T14:45:56",0]
["402|KPEO|V9|FY09","40","2","KPEO","V9","FY09",114435768.73156652,"AM1","2013-06-04T14:45:56",0]
["401|EDEP|V9|FY09","40","1","EDEP","V9","FY09",33497001.550000001,"DS","2013-04-24T12:11:34",0]
["401|EDEP|V9|FY10","40","1","EDEP","V9","FY10",33985755.994999997,"DS","2013-04-24T12:11:34",0]
["401|EDEP|V9|FY11","40","1","EDEP","V9","FY11",32042679.640000001,"DS","2013-04-24T12:11:34",0]
["401|EDEP|V9|FY11","40","1","EDEP","V9","FY11",1379933.5049999999,"XRJ","2013-04-24T12:11:34",0]
["401|EDEP|V9|FY13","40","1","EDEP","V9","FY13",36884811,"MRS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["401|EDEP|V9|FY14","40","1","EDEP","V9","FY14",40896973.915600002,"MRS","2013-05-15T16:15:47",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["401|EDEP|V9|FY12","40","1","EDEP","V9","FY12",35339114.75,"MRS","2013-05-16T12:35:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$121","v":0.89500000000000002}]
["401|EfDD|V9|FY09","40","1","EfDD","V9","FY09",138368.26,"DS","2013-04-24T12:11:34",0]
["401|EFDD|V9|FY10","40","1","EFDD","V9","FY10",-203717.9,"DS","2013-04-24T12:11:34",0]
["401|EFDD|V9|FY11","40","1","EFDD","V9","FY11",1387916.8380863087,"XRJ","2013-04-24T12:11:34",0]
["401|EFDD|V9|FY13","40","1","EFDD","V9","FY13",912408.40769999998,"MRS","2013-04-24T12:11:34",0]
["401|EFFO|V9|FY09","40","1","EFFO","V9","FY09",-6400505.2999999998,"DS","2013-04-24T12:11:34",0]
["401|EFFO|V9|FY10","40","1","EFFO","V9","FY10",2616.7800000000002,"DS","2013-04-24T12:11:34",0]
["401|EIAC|V9|FY11","40","1","EIAC","V9","FY11",5687066,"DS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
["401|EIAC|V9|FY13","40","1","EIAC","V9","FY13",4932494.5999999996,"MRS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
["401|EISH|V9|FY09","40","1","EISH","V9","FY09",53005785.740000002,"DS","2013-04-24T12:11:34",0]
["401|EISH|V9|FY10","40","1","EISH","V9","FY10",52697422.350000009,"DS","2013-04-24T12:11:34",0]
["401|EISH|V9|FY11","40","1","EISH","V9","FY11",33949415.179499999,"DS","2013-04-24T12:11:34",0]
["401|ELOD|V9|FY09","40","1","ELOD","V9","FY09",6123278,"DS","2013-04-24T12:11:34",0]
["401|ELOD|V9|FY10","40","1","ELOD","V9","FY10",3368947.87,"DS","2013-04-24T12:11:34",0]
["401|ELOD|V9|FY11","40","1","ELOD","V9","FY11",5466993.0199999996,"DS","2013-04-24T12:11:34",0]
["401|ELOD|V9|FY12","40","1","ELOD","V9","FY12",0,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|ELOD|V9|FY13","40","1","ELOD","V9","FY13",922120,"MRS","2013-04-24T12:11:34",0]
["401|EOBV|V9|FY09","40","1","EOBV","V9","FY09",90331951.810000002,"DS","2013-04-24T12:11:34",0]
["401|EOBV|V9|FY10","40","1","EOBV","V9","FY10",123823001.44999999,"DS","2013-04-24T12:11:34",0]
["401|EOBV|V9|FY11","40","1","EOBV","V9","FY11",153936922.11000001,"DS","2013-04-24T12:11:34",0]
["401|EOBV|V9|FY13","40","1","EOBV","V9","FY13",228717705.42919999,"MRS","2013-04-24T12:11:34",0]
["401|EOLA|V9|FY09","40","1","EOLA","V9","FY09",9853668.2399999984,"DS","2013-04-24T12:11:34",0]
["401|EFDD|V9|FY14","40","1","EFDD","V9","FY14",1017642.8259000001,"MRS","2013-05-15T16:15:47",0]
["401|EIAC|V9|FY14","40","1","EIAC","V9","FY14",1273384.9772000001,"MRS","2013-05-15T16:15:47",0]
["401|EIWP|V9|FY14","40","1","EIWP","V9","FY14",-55362.5,"MRS","2013-05-15T16:15:47",0]
["401|ELOD|V9|FY14","40","1","ELOD","V9","FY14",1905846.8,"MRS","2013-05-15T16:15:47",0]
["401|EOBV|V9|FY14","40","1","EOBV","V9","FY14",257894974.2439,"MRS","2013-05-15T16:15:47",0]
["401|EIAC|V9|FY12","40","1","EIAC","V9","FY12",10556044.439999999,"MRS","2013-05-16T12:35:59",0]
["401|EISH|V9|FY12","40","1","EISH","V9","FY12",8457762.8200000003,"MRS","2013-05-16T12:35:59",0]
["401|EIWP|V9|FY12","40","1","EIWP","V9","FY12",-3007209.64,"MRS","2013-05-16T12:35:59",0]
["401|ELOD|V9|FY12","40","1","ELOD","V9","FY12",1867551.0699999998,"MRS","2013-05-16T12:35:59",0]
["401|EOBV|V9|FY12","40","1","EOBV","V9","FY12",188289101.81,"MRS","2013-05-16T12:35:59",0]
["401|VRxx|V9|FY15","40","1","VRxx","V9","FY15",65903.905716999987,"RM2","2013-05-16T11:47:38",0]
["401|VNxx|V9|FY15","40","1","VNxx","V9","FY15",34746.97686881711,"RM2","2013-05-16T11:47:38",0]
["401|Vlos|V9|FY15","40","1","Vlos","V9","FY15",14378.697512259605,"RM2","2013-05-16T11:47:38",0]
["401|Vblk|V9|FY15","40","1","Vblk","V9","FY15",115029.58009807671,"RM2","2013-05-16T11:47:38",0]
["405|EOSS|V9|FY15","40","5","EOSS","V9","FY15",35472,"FM1","2013-05-16T09:32:14",0]
["405|EOSU|V9|FY15","40","5","EOSU","V9","FY15",3296804,"FM1","2013-05-16T09:32:14",0]
["405|EOSO|V9|FY15","40","5","EOSO","V9","FY15",34051494,"FM1","2013-05-16T09:32:14",0]
["405|EOSD|V9|FY15","40","5","EOSD","V9","FY15",449225,"FM1","2013-05-16T09:32:14",0]
["405|EOSI|V9|FY15","40","5","EOSI","V9","FY15",4585978,"FM1","2013-05-16T09:32:14",0]
["405|EOSR|V9|FY15","40","5","EOSR","V9","FY15",10506,"FM1","2013-05-16T09:32:14",0]
["403|EZSE|V9|FY10","40","3","EZSE","V9","FY10",-84250312.189999998,"RJ","2013-04-29T17:11:53",1]
["403|EZSE|V9|FY11","40","3","EZSE","V9","FY11",-93390518.140000001,"RJ","2013-04-29T17:11:53",1]
["403|EZSE|V9|FY12","40","3","EZSE","V9","FY12",-118496583.06000002,"RJ","2013-04-29T17:11:53",1]
["403|EZSW|V9|FY10","40","3","EZSW","V9","FY10",84250312.189999998,"RJ","2013-04-29T17:11:53",1]
["403|EZSW|V9|FY11","40","3","EZSW","V9","FY11",93390518.140000001,"RJ","2013-04-29T17:11:53",1]
["403|EZSW|V9|FY12","40","3","EZSW","V9","FY12",118496583.06000002,"RJ","2013-04-29T17:11:53",1]
["403|EZSE|V9|FY13","40","3","EZSE","V9","FY13",-168853467.56550002,"RJ","2013-04-30T16:24:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
["403|EZSE|V9|FY14","40","3","EZSE","V9","FY14",-153143448.24079999,"RJ","2013-04-30T16:24:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
["403|EZSW|V9|FY13","40","3","EZSW","V9","FY13",168853467.56550002,"RJ","2013-04-30T16:24:59",0]
["403|EZSW|V9|FY14","40","3","EZSW","V9","FY14",153143448.24079999,"RJ","2013-04-30T16:24:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$138","v":0.84399999999999997}]
["401|EOLA|V9|FY13","40","1","EOLA","V9","FY13",24184811.609889571,null,"2013-04-30T16:24:59",0]
["402|EOLA|V9|FY13","40","2","EOLA","V9","FY13",30059013.339083929,null,"2013-04-30T16:24:59",0]
["403|EOLA|V9|FY13","40","3","EOLA","V9","FY13",9785148.6363625228,null,"2013-04-30T16:24:59",0]
["404|EOLA|V9|FY13","40","4","EOLA","V9","FY13",596595.0224303155,null,"2013-04-30T16:24:59",0]
["405|EOLA|V9|FY13","40","5","EOLA","V9","FY13",-65400666.401999995,null,"2013-04-30T16:24:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
["403|EZLW|V9|FY13","40","3","EZLW","V9","FY13",5984708.0906374715,null,"2013-04-30T16:24:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
["401|EOSA|V9|FY12","40","1","EOSA","V9","FY12",834411.67324386281,"RJ-floodAdj","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$124","v":1}]
["401|EOSA|V9|FY13","40","1","EOSA","V9","FY13",39301441.652599998,"MRS","2013-04-24T12:11:34",0]
["401|EOSC|V9|FY09","40","1","EOSC","V9","FY09",250604.64,"DS","2013-04-24T12:11:34",0]
["401|EOSC|V9|FY10","40","1","EOSC","V9","FY10",108447.47000000002,"DS","2013-04-24T12:11:34",0]
["401|EOSC|V9|FY11","40","1","EOSC","V9","FY11",67345.55,"DS","2013-04-24T12:11:34",0]
["401|EOSC|V9|FY13","40","1","EOSC","V9","FY13",57218.854399999997,"MRS","2013-04-24T12:11:34",0]
["401|EOSE|V9|FY09","40","1","EOSE","V9","FY09",758346.27,"DS","2013-04-24T12:11:34",0]
["401|EOSE|V9|FY10","40","1","EOSE","V9","FY10",885573.41999999993,"DS","2013-04-24T12:11:34",0]
["401|EOSE|V9|FY11","40","1","EOSE","V9","FY11",1066532.56,"DS","2013-04-24T12:11:34",0]
["401|EOSE|V9|FY13","40","1","EOSE","V9","FY13",1040102,"MRS","2013-04-24T12:11:34",0]
["401|EOSI|V9|FY09","40","1","EOSI","V9","FY09",292179.63,"DS","2013-04-24T12:11:34",0]
["401|EOSI|V9|FY10","40","1","EOSI","V9","FY10",284939.84500000003,"DS","2013-04-24T12:11:34",0]
["401|EOSI|V9|FY11","40","1","EOSI","V9","FY11",61832.03,"DS","2013-04-24T12:11:34",0]
["401|EOSN|V9|FY11","40","1","EOSN","V9","FY11",25009.308999999892,"XRJ","2013-04-24T12:11:34",0]
["401|EOSN|V9|FY12","40","1","EOSN","V9","FY12",-295485.38299999997,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY09","40","1","EOSO","V9","FY09",26078712.015000008,"DS","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY10","40","1","EOSO","V9","FY10",22410931.390000001,"DS","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY11","40","1","EOSO","V9","FY11",14245273.18,"DS","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY11","40","1","EOSO","V9","FY11",-586892.65,"XRJ","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY12","40","1","EOSO","V9","FY12",-99439.16,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY13","40","1","EOSO","V9","FY13",29703913.945000004,"MRS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$118","v":0.86899999999999999}]
["401|EOSP|V9|FY09","40","1","EOSP","V9","FY09",67964.7,"DS","2013-04-24T12:11:34",0]
["401|EOSP|V9|FY10","40","1","EOSP","V9","FY10",64278.189999998212,"DS","2013-04-24T12:11:34",0]
["401|EOSP|V9|FY11","40","1","EOSP","V9","FY11",285714.35614245816,"XRJ","2013-04-24T12:11:34",0]
["401|EOSP|V9|FY13","40","1","EOSP","V9","FY13",356960.80949999997,"MRS","2013-04-24T12:11:34",0]
["401|EOSR|V9|FY09","40","1","EOSR","V9","FY09",-122.15,"DS","2013-04-24T12:11:34",0]
["401|EOSR|V9|FY10","40","1","EOSR","V9","FY10",412614.995,"DS","2013-04-24T12:11:34",0]
["401|EOSR|V9|FY13","40","1","EOSR","V9","FY13",984550.13950000005,"MRS","2013-04-24T12:11:34",0]
["401|EOLC|V9|FY14","40","1","EOLC","V9","FY14",191309.25329999998,"MRS","2013-05-15T16:15:47",0]
["401|EOLE|V9|FY14","40","1","EOLE","V9","FY14",11715859.040399998,"MRS","2013-05-15T16:15:47",0]
["401|EOSA|V9|FY14","40","1","EOSA","V9","FY14",36989620.230900012,"MRS","2013-05-15T16:15:47",0]
["401|EOSC|V9|FY14","40","1","EOSC","V9","FY14",63774.325700000001,"MRS","2013-05-15T16:15:47",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
["401|EOSE|V9|FY14","40","1","EOSE","V9","FY14",948891.38699999999,"MRS","2013-05-15T16:15:47",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
["401|EOLC|V9|FY12","40","1","EOLC","V9","FY12",73294.03,"MRS","2013-05-16T12:35:59",0]
["401|EOLE|V9|FY12","40","1","EOLE","V9","FY12",6540209.1899999985,"MRS","2013-05-16T12:35:59",0]
["401|EOSA|V9|FY12","40","1","EOSA","V9","FY12",36882123.440000035,"MRS","2013-05-16T12:35:59",0]
["401|EOSC|V9|FY12","40","1","EOSC","V9","FY12",57963.549999999996,"MRS","2013-05-16T12:35:59",0]
["401|EOSE|V9|FY12","40","1","EOSE","V9","FY12",1062953.0799999998,"MRS","2013-05-16T12:35:59",0]
["401|EOSU|V9|FY09","40","1","EOSU","V9","FY09",22288.45,"DS","2013-04-24T12:11:34",0]
["401|EOSU|V9|FY10","40","1","EOSU","V9","FY10",116535,"DS","2013-04-24T12:11:34",0]
["401|EOSU|V9|FY11","40","1","EOSU","V9","FY11",61921.46,"DS","2013-04-24T12:11:34",0]
["401|EOSU|V9|FY13","40","1","EOSU","V9","FY13",1024051.8,"MRS","2013-04-24T12:11:34",0]
["401|ETAX|V9|FY09","40","1","ETAX","V9","FY09",9974445.2439024393,"DS","2013-04-24T12:11:34",0]
["401|ETAX|V9|FY10","40","1","ETAX","V9","FY10",23447832.989999998,"DS","2013-04-24T12:11:34",0]
["401|EZSE|V9|FY10","40","1","EZSE","V9","FY10",8153305.7000000002,"DS","2013-04-24T12:11:34",0]
["401|EZSE|V9|FY11","40","1","EZSE","V9","FY11",4029967.59,"DS","2013-04-24T12:11:34",0]
["401|EZSE|V9|FY11","40","1","EZSE","V9","FY11",-1519,"XRJ","2013-04-24T12:11:34",0]
["401|EZSE|V9|FY12","40","1","EZSE","V9","FY12",-360489.5011361448,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|EZSE|V9|FY13","40","1","EZSE","V9","FY13",9165542,"MRS","2013-04-24T12:11:34",0]
["401|Fxxx|V9|FY11","40","1","Fxxx","V9","FY11",151.79649999999995,"XMRS4","2013-04-24T12:11:34",0]
["401|P846|V9|FY11","40","1","P846","V9","FY11",29961,"XRM2","2013-04-24T12:11:34",0]
["401|P846|V9|FY12","40","1","P846","V9","FY12",30551,"BillStats2012Q4","2013-04-24T12:11:34",0]
["401|P846|V9|FY13","40","1","P846","V9","FY13",30466,null,"2013-04-24T12:11:34",0]
["401|P846|V9|FY14","40","1","P846","V9","FY14",30962,null,"2013-04-24T12:11:34",0]
["401|P847|V9|FY11","40","1","P847","V9","FY11",27173,"XRM2","2013-04-24T12:11:34",0]
["401|P847|V9|FY12","40","1","P847","V9","FY12",27534,"BillStats2012Q4","2013-04-24T12:11:34",0]
["401|P847|V9|FY13","40","1","P847","V9","FY13",27498,null,"2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
["401|P847|V9|FY14","40","1","P847","V9","FY14",27768,null,"2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
["401|P848|V9|FY11","40","1","P848","V9","FY11",393432,"XRM2","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$127","v":1}]
["401|P848|V9|FY12","40","1","P848","V9","FY12",399987,"BillStats2012Q4","2013-04-24T12:11:34",0]
["401|P848|V9|FY13","40","1","P848","V9","FY13",402264,null,"2013-04-24T12:11:34",0]
["401|P848|V9|FY14","40","1","P848","V9","FY14",406287,null,"2013-04-24T12:11:34",0]
["401|P849|V9|FY11","40","1","P849","V9","FY11",381101,"XRM2","2013-04-24T12:11:34",0]
["401|P849|V9|FY12","40","1","P849","V9","FY12",389083,"BillStats2012Q4","2013-04-24T12:11:34",0]
["401|P849|V9|FY13","40","1","P849","V9","FY13",391340,null,"2013-04-24T12:11:34",0]
["401|P849|V9|FY14","40","1","P849","V9","FY14",395254,null,"2013-04-24T12:11:34",0]
["401|RcCA|V9|FY09","40","1","RcCA","V9","FY09",-24642902,"DS","2013-04-24T12:11:34",0]
["401|RCCA|V9|FY10","40","1","RCCA","V9","FY10",-23425814.75,"DS","2013-04-24T12:11:34",0]
["401|RCCA|V9|FY11","40","1","RCCA","V9","FY11",-12772475,"DS","2013-04-24T12:11:34",0]
["401|RCCA|V9|FY13","40","1","RCCA","V9","FY13",-19751929.853399999,"MRS","2013-04-24T12:11:34",0]
["401|EOSO|V9|FY14","40","1","EOSO","V9","FY14",30760839.124400005,"MRS","2013-05-15T16:15:47",0]
["401|EOSP|V9|FY14","40","1","EOSP","V9","FY14",355122.3297,"MRS","2013-05-15T16:15:47",0]
["401|EOSR|V9|FY14","40","1","EOSR","V9","FY14",973288.89300000004,"MRS","2013-05-15T16:15:47",0]
["401|EOSO|V9|FY12","40","1","EOSO","V9","FY12",20168918.359999999,"MRS","2013-05-16T12:35:59",0]
["401|EOSP|V9|FY12","40","1","EOSP","V9","FY12",297481.74,"MRS","2013-05-16T12:35:59",0]
["401|EOSR|V9|FY12","40","1","EOSR","V9","FY12",4393.05,"MRS","2013-05-16T12:35:59",0]
["401|RCDC|V9|FY09","40","1","RCDC","V9","FY09",-26409557.689999998,"DS","2013-04-24T12:11:34",0]
["401|RCDC|V9|FY10","40","1","RCDC","V9","FY10",-42831954.079999998,"DS","2013-04-24T12:11:34",0]
["401|RCDC|V9|FY11","40","1","RCDC","V9","FY11",-22787276.800000001,"DS","2013-04-24T12:11:34",0]
["401|RCDC|V9|FY13","40","1","RCDC","V9","FY13",-15940404.790200001,"MRS","2013-04-24T12:11:34",0]
["401|RCSU|V9|FY09","40","1","RCSU","V9","FY09",-1802224.1300000001,"DS","2013-04-24T12:11:34",0]
["401|RCSU|V9|FY10","40","1","RCSU","V9","FY10",-3904071.45,"DS","2013-04-24T12:11:34",0]
["401|ROOI|V9|FY13","40","1","ROOI","V9","FY13",-32249.84,"MRS","2013-04-24T12:11:34",0]
["401|RFIN|V9|FY09","40","1","RFIN","V9","FY09",-300000,"DS","2013-04-24T12:11:34",0]
["401|RFIN|V9|FY10","40","1","RFIN","V9","FY10",-288903.57,"DS","2013-04-24T12:11:34",0]
["401|RFIN|V9|FY11","40","1","RFIN","V9","FY11",-321076.03999999998,"DS","2013-04-24T12:11:34",0]
["401|RFIN|V9|FY13","40","1","RFIN","V9","FY13",-350000,"MRS","2013-04-24T12:11:34",0]
["401|RNOT|V9|FY11","40","1","RNOT","V9","FY11",-545500,"DS","2013-04-24T12:11:34",0]
["401|RNOT|V9|FY11","40","1","RNOT","V9","FY11",-596163.27,"XRJ","2013-04-24T12:11:34",0]
["401|RNOT|V9|FY13","40","1","RNOT","V9","FY13",-9481,"MRS","2013-04-24T12:11:34",0]
["401|ROOI|V9|FY09","40","1","ROOI","V9","FY09",-11553608.17999999,"DS","2013-04-24T12:11:34",0]
["401|ROOI|V9|FY10","40","1","ROOI","V9","FY10",-6565378.9610000001,"DS","2013-04-24T12:11:34",0]
["401|ROOI|V9|FY11","40","1","ROOI","V9","FY11",-3304444.51,"DS","2013-04-24T12:11:34",0]
["401|ROOI|V9|FY11","40","1","ROOI","V9","FY11",596163.27,"XRJ","2013-04-24T12:11:34",0]
["401|ROOI|V9|FY13","40","1","ROOI","V9","FY13",-8338750,"MRS","2013-04-24T12:11:34",0]
["401|RrCs|V9|FY10","40","1","RrCs","V9","FY10",-12603341.859999999,"DS","2013-04-24T12:11:34",0]
["401|RrEx|V9|FY10","40","1","RrEx","V9","FY10",12095949.259999998,"DS","2013-04-24T12:11:34",0]
["401|RREX|V9|FY11","40","1","RREX","V9","FY11",1078218.83,"DS","2013-04-24T12:11:34",0]
["401|RREX|V9|FY11","40","1","RREX","V9","FY11",-1078218.83,"XRJ","2013-04-24T12:11:34",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,{"$f":"Allocation!$K$141","v":1}]
["401|RREX|V9|FY12","40","1","RREX","V9","FY12",-67164.73,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|RREX|V9|FY13","40","1","RREX","V9","FY13",22100,"MRS","2013-04-24T12:11:34",0]
["401|RuNf|V9|FY09","40","1","RuNf","V9","FY09",-4601310.9400000004,"DS","2013-04-24T12:11:34",0]
["401|RUNF|V9|FY10","40","1","RUNF","V9","FY10",-5015725.43,"DS","2013-04-24T12:11:34",0]
["401|RUNF|V9|FY11","40","1","RUNF","V9","FY11",-4904825.45,"DS","2013-04-24T12:11:34",0]
["401|EOSU|V9|FY14","40","1","EOSU","V9","FY14",742197.77520000003,"MRS","2013-05-15T16:15:47",0]
["401|EZSE|V9|FY14","40","1","EZSE","V9","FY14",4322859.5999999996,"MRS","2013-05-15T16:15:47",0]
["401|RCCA|V9|FY14","40","1","RCCA","V9","FY14",-21590698,"MRS","2013-05-15T16:15:47",0]
["401|RCDC|V9|FY14","40","1","RCDC","V9","FY14",-19797691,"MRS","2013-05-15T16:15:47",0]
["401|EOSU|V9|FY12","40","1","EOSU","V9","FY12",81633.73,"MRS","2013-05-16T12:35:59",0]
["401|EZSE|V9|FY12","40","1","EZSE","V9","FY12",8778887.9899999984,"MRS","2013-05-16T12:35:59",0]
["401|RCCA|V9|FY12","40","1","RCCA","V9","FY12",-15252689.65,"MRS","2013-05-16T12:35:59",0]
["401|RCDC|V9|FY12","40","1","RCDC","V9","FY12",-17295312.969999999,"MRS","2013-05-16T12:35:59",0]
["401|ROOI|V9|FY12","40","1","ROOI","V9","FY12",-18409.099999999999,"MRS","2013-05-16T12:35:59",0]
["401|RFIN|V9|FY12","40","1","RFIN","V9","FY12",-680536.3,"MRS","2013-05-16T12:35:59",0]
["401|RNOT|V9|FY12","40","1","RNOT","V9","FY12",199135.73,"MRS","2013-05-16T12:35:59",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
["401|RUNF|V9|FY13","40","1","RUNF","V9","FY13",-5793714.7822000002,"MRS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
["401|RuNv|V9|FY09","40","1","RuNv","V9","FY09",-66170741.610000007,"DS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$130","v":1}]
["401|RUNV|V9|FY10","40","1","RUNV","V9","FY10",-74332340.210000008,"DS","2013-04-24T12:11:34",0]
["401|RUNV|V9|FY11","40","1","RUNV","V9","FY11",-88418358.170000002,"DS","2013-04-24T12:11:34",0]
["401|RUNV|V9|FY13","40","1","RUNV","V9","FY13",-114652074.3897,"MRS","2013-04-24T12:11:34",0]
["401|RuRf|V9|FY09","40","1","RuRf","V9","FY09",-57542199.199999996,"DS","2013-04-24T12:11:34",0]
["401|RURF|V9|FY10","40","1","RURF","V9","FY10",-62654081.550000004,"DS","2013-04-24T12:11:34",0]
["401|RURF|V9|FY11","40","1","RURF","V9","FY11",-64475514.030000001,"DS","2013-04-24T12:11:34",0]
["401|RURF|V9|FY13","40","1","RURF","V9","FY13",-67257651.200000003,"MRS","2013-04-24T12:11:34",0]
["401|RuRv|V9|FY09","40","1","RuRv","V9","FY09",-80733241.810000002,"DS","2013-04-24T12:11:34",0]
["401|RURV|V9|FY10","40","1","RURV","V9","FY10",-109173124.09,"DS","2013-04-24T12:11:34",0]
["401|RURV|V9|FY11","40","1","RURV","V9","FY11",-118436932.27,"DS","2013-04-24T12:11:34",0]
["401|RURV|V9|FY13","40","1","RURV","V9","FY13",-176888147.72009999,"MRS","2013-04-24T12:11:34",0]
["401|RUTW|V9|FY10","40","1","RUTW","V9","FY10",4878.1499999999996,"DS","2013-04-24T12:11:34",0]
["401|Vblk|V9|FY11","40","1","Vblk","V9","FY11",101474.308,"XRM2","2013-04-24T12:11:34",0]
["401|Vblk|V9|FY12","40","1","Vblk","V9","FY12",105450.55,"manual","2013-04-24T12:11:34",0]
["401|Vblk|V9|FY13","40","1","Vblk","V9","FY13",111241,null,"2013-04-24T12:11:34",0]
["401|Vblk|V9|FY14","40","1","Vblk","V9","FY14",112031,null,"2013-04-24T12:11:34",0]
["401|Vlos|V9|FY11","40","1","Vlos","V9","FY11",15159.92,"XRM2","2013-04-24T12:11:34",0]
["401|Vlos|V9|FY12","40","1","Vlos","V9","FY12",13801.7,"manual","2013-04-24T12:11:34",0]
["401|Vlos|V9|FY13","40","1","Vlos","V9","FY13",13930,null,"2013-04-24T12:11:34",0]
["401|Vlos|V9|FY14","40","1","Vlos","V9","FY14",14004,null,"2013-04-24T12:11:34",0]
["401|VNxx|V9|FY11","40","1","VNxx","V9","FY11",32271.077000000001,"XRM2","2013-04-24T12:11:34",0]
["401|VNxx|V9|FY12","40","1","VNxx","V9","FY12",34173.025000000001,"manual","2013-04-24T12:11:34",0]
["401|VNxx|V9|FY13","40","1","VNxx","V9","FY13",34651,null,"2013-04-24T12:11:34",0]
["401|VNxx|V9|FY14","40","1","VNxx","V9","FY14",34405,null,"2013-04-24T12:11:34",0]
["401|VRxx|V9|FY11","40","1","VRxx","V9","FY11",54043.31,"XRM2","2013-04-24T12:11:34",0]
["401|VRxx|V9|FY12","40","1","VRxx","V9","FY12",57475.821000000004,"manual","2013-04-24T12:11:34",0]
["401|VRxx|V9|FY13","40","1","VRxx","V9","FY13",62660,null,"2013-04-24T12:11:34",0]
["401|VRxx|V9|FY14","40","1","VRxx","V9","FY14",63622,null,"2013-04-24T12:11:34",0]
["402|EDEP|V9|FY09","40","2","EDEP","V9","FY09",81864964.109999999,"DS","2013-04-24T12:11:34",0]
["401|RFIN|V9|FY14","40","1","RFIN","V9","FY14",-358750,"MRS","2013-05-15T16:15:47",0]
["401|ROOI|V9|FY14","40","1","ROOI","V9","FY14",-9846665.5749999993,"MRS","2013-05-15T16:15:47",0]
["401|RRCS|V9|FY14","40","1","RRCS","V9","FY14",-33056.25,"MRS","2013-05-15T16:15:47",0]
["401|RUNF|V9|FY14","40","1","RUNF","V9","FY14",-5504404,"MRS","2013-05-15T16:15:47",0]
["401|ROOI|V9|FY12","40","1","ROOI","V9","FY12",-10989056.010000005,"MRS","2013-05-16T12:35:59",0]
["401|RRCS|V9|FY12","40","1","RRCS","V9","FY12",-58272.51,"MRS","2013-05-16T12:35:59",0]
["401|RREX|V9|FY12","40","1","RREX","V9","FY12",82129.119999999995,"MRS","2013-05-16T12:35:59",0]
["401|RUNF|V9|FY12","40","1","RUNF","V9","FY12",-5201350.55,"MRS","2013-05-16T12:35:59",0]
["402|EDEP|V9|FY10","40","2","EDEP","V9","FY10",82139840.854999974,"DS","2013-04-24T12:11:34",0]
["402|EDEP|V9|FY11","40","2","EDEP","V9","FY11",77412761.519999996,"DS","2013-04-24T12:11:34",0]
["402|EDEP|V9|FY11","40","2","EDEP","V9","FY11",1379933.5049999999,"XRJ","2013-04-24T12:11:34",0]
["402|EDEP|V9|FY13","40","2","EDEP","V9","FY13",83558562,"MRS","2013-04-24T12:11:34",0]
["402|EfDD|V9|FY09","40","2","EfDD","V9","FY09",143026.45000000001,"DS","2013-04-24T12:11:34",0]
["402|EFDD|V9|FY10","40","2","EFDD","V9","FY10",-203717.9,"DS","2013-04-24T12:11:34",0]
["402|EFDD|V9|FY11","40","2","EFDD","V9","FY11",1476627.9220926943,"XRJ","2013-04-24T12:11:34",0]
["402|EFDD|V9|FY13","40","2","EFDD","V9","FY13",810468.63760000002,"MRS","2013-04-24T12:11:34",0]
["402|EFFO|V9|FY09","40","2","EFFO","V9","FY09",5593365.2400000002,"DS","2013-04-24T12:11:34",0]
["402|EFFO|V9|FY10","40","2","EFFO","V9","FY10",2616.7800000000002,"DS","2013-04-24T12:11:34",0]
["402|EIAC|V9|FY11","40","2","EIAC","V9","FY11",4653054.05,"DS","2013-04-24T12:11:34",0]
["402|EIAC|V9|FY13","40","2","EIAC","V9","FY13",10059505.4,"MRS","2013-04-24T12:11:34",0]
["402|EISH|V9|FY09","40","2","EISH","V9","FY09",82377139.460000008,"DS","2013-04-24T12:11:34",0]
["402|EISH|V9|FY10","40","2","EISH","V9","FY10",82840613.75,"DS","2013-04-24T12:11:34",0]
["402|EISH|V9|FY11","40","2","EISH","V9","FY11",50139846.2038,"DS","2013-04-24T12:11:34",0]
["402|EISH|V9|FY13","40","2","EISH","V9","FY13",100855957,"MRS","2013-04-24T12:11:34",0]
["402|ELOD|V9|FY09","40","2","ELOD","V9","FY09",4468539,"DS","2013-04-24T12:11:34",0]
["402|ELOD|V9|FY10","40","2","ELOD","V9","FY10",13235023.84,"DS","2013-04-24T12:11:34",0]
["402|ELOD|V9|FY11","40","2","ELOD","V9","FY11",24669247.640000001,"DS","2013-04-24T12:11:34",0]
["402|ELOD|V9|FY12","40","2","ELOD","V9","FY12",0,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|ELOD|V9|FY13","40","2","ELOD","V9","FY13",3912880,"MRS","2013-04-24T12:11:34",0]
["402|EOLA|V9|FY09","40","2","EOLA","V9","FY09",16248126.859999999,"DS","2013-04-24T12:11:34",0]
["402|EOLA|V9|FY10","40","2","EOLA","V9","FY10",17046034.199999999,"DS","2013-04-24T12:11:34",0]
["402|EOLA|V9|FY11","40","2","EOLA","V9","FY11",42830010.192539006,"XRJ","2013-04-24T12:11:34",0]
["402|EOLA|V9|FY12","40","2","EOLA","V9","FY12",31130387.000042498,"MRS: RJ","2013-04-24T12:11:34",0]
["402|EOLA|V9|FY12","40","2","EOLA","V9","FY12",-11857.603737279025,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EoLC|V9|FY09","40","2","EoLC","V9","FY09",140077.37,"DS","2013-04-24T12:11:34",0]
["402|EOLC|V9|FY10","40","2","EOLC","V9","FY10",821158.55999999994,"DS","2013-04-24T12:11:34",0]
["401|RUNV|V9|FY14","40","1","RUNV","V9","FY14",-124181927.2728,"MRS","2013-05-15T16:15:47",0]
["401|RURF|V9|FY14","40","1","RURF","V9","FY14",-70882633,"MRS","2013-05-15T16:15:47",0]
["401|RURV|V9|FY14","40","1","RURV","V9","FY14",-197083105.96759999,"MRS","2013-05-15T16:15:47",0]
["402|EDEP|V9|FY14","40","2","EDEP","V9","FY14",91152107.732399985,"MRS","2013-05-15T16:15:47",0]
["402|EFDD|V9|FY14","40","2","EFDD","V9","FY14",849562.04579999996,"MRS","2013-05-15T16:15:47",0]
["402|EIAC|V9|FY14","40","2","EIAC","V9","FY14",33419314.566500001,"MRS","2013-05-15T16:15:47",0]
["401|RUNV|V9|FY12","40","1","RUNV","V9","FY12",-102558707.67,"MRS","2013-05-16T12:35:59",0]
["401|RURF|V9|FY12","40","1","RURF","V9","FY12",-66855693.079999998,"MRS","2013-05-16T12:35:59",0]
["401|RURV|V9|FY12","40","1","RURV","V9","FY12",-146514619.22,"MRS","2013-05-16T12:35:59",0]
["402|EDEP|V9|FY12","40","2","EDEP","V9","FY12",80198904.510000005,"MRS","2013-05-16T12:35:59",0]
["402|EOLC|V9|FY11","40","2","EOLC","V9","FY11",150155.6,"DS","2013-04-24T12:11:34",0]
["402|EOLC|V9|FY11","40","2","EOLC","V9","FY11",-53794.92,"XRJ","2013-04-24T12:11:34",0]
["402|EOLC|V9|FY13","40","2","EOLC","V9","FY13",272189.76,"MRS","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY09","40","2","EOLE","V9","FY09",14068050.875000002,"DS","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY10","40","2","EOLE","V9","FY10",14293905.915000003,"DS","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY11","40","2","EOLE","V9","FY11",11032894.640000001,"DS","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY11","40","2","EOLE","V9","FY11",-321257.90999999997,"XRJ","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY12","40","2","EOLE","V9","FY12",-43812.77,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY13","40","2","EOLE","V9","FY13",15291971.3224,"MRS","2013-04-24T12:11:34",0]
["402|EOSA|V9|FY10","40","2","EOSA","V9","FY10",5833786.4619999994,"DS","2013-04-24T12:11:34",0]
["402|EOSA|V9|FY11","40","2","EOSA","V9","FY11",277660.27,"DS","2013-04-24T12:11:34",0]
["402|EOSA|V9|FY11","40","2","EOSA","V9","FY11",23498605.463736419,"XRJ","2013-04-24T12:11:34",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,{"$f":"Allocation!$K$144","v":1}]
["402|EOSA|V9|FY12","40","2","EOSA","V9","FY12",-31132675.527292438,"MRS: RJ","2013-04-24T12:11:34",0]
["402|EOSA|V9|FY12","40","2","EOSA","V9","FY12",856831.52447487996,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOSA|V9|FY13","40","2","EOSA","V9","FY13",44024059.992199995,"MRS","2013-04-24T12:11:34",0]
["402|EOSC|V9|FY09","40","2","EOSC","V9","FY09",2995222.77,"DS","2013-04-24T12:11:34",0]
["402|EOSC|V9|FY10","40","2","EOSC","V9","FY10",2772545.8699999996,"DS","2013-04-24T12:11:34",0]
["402|EOSC|V9|FY11","40","2","EOSC","V9","FY11",2563449.38,"DS","2013-04-24T12:11:34",0]
["402|EOSC|V9|FY13","40","2","EOSC","V9","FY13",2596042.2248,"MRS","2013-04-24T12:11:34",0]
["402|EOSE|V9|FY09","40","2","EOSE","V9","FY09",5653687.96,"DS","2013-04-24T12:11:34",0]
["402|EOSE|V9|FY10","40","2","EOSE","V9","FY10",6611435.0700000003,"DS","2013-04-24T12:11:34",0]
["402|EOSE|V9|FY11","40","2","EOSE","V9","FY11",8579695.0399999991,"DS","2013-04-24T12:11:34",0]
["402|EOSE|V9|FY11","40","2","EOSE","V9","FY11",-109791.74,"XRJ","2013-04-24T12:11:34",0]
["402|EOSE|V9|FY12","40","2","EOSE","V9","FY12",-1542.78,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOSE|V9|FY13","40","2","EOSE","V9","FY13",8230982.5499999998,"MRS","2013-04-24T12:11:34",0]
["402|EOSI|V9|FY09","40","2","EOSI","V9","FY09",514361.18,"DS","2013-04-24T12:11:34",0]
["402|EOSI|V9|FY10","40","2","EOSI","V9","FY10",391781.59499999997,"DS","2013-04-24T12:11:34",0]
["402|EOSI|V9|FY11","40","2","EOSI","V9","FY11",433160.28,"DS","2013-04-24T12:11:34",0]
["402|EOSN|V9|FY11","40","2","EOSN","V9","FY11",7232214.5909999991,"XRJ","2013-04-24T12:11:34",0]
["402|EISH|V9|FY14","40","2","EISH","V9","FY14",98129196,"MRS","2013-05-15T16:15:47",0]
["402|EIWP|V9|FY14","40","2","EIWP","V9","FY14",-1051887.5,"MRS","2013-05-15T16:15:47",0]
["402|ELOD|V9|FY14","40","2","ELOD","V9","FY14",3944969.6,"MRS","2013-05-15T16:15:47",0]
["402|EOLC|V9|FY14","40","2","EOLC","V9","FY14",83614.022299999997,"MRS","2013-05-15T16:15:47",0]
["402|EIAC|V9|FY12","40","2","EIAC","V9","FY12",6572650.0300000003,"MRS","2013-05-16T12:35:59",0]
["402|EISH|V9|FY12","40","2","EISH","V9","FY12",76118242.670000002,"MRS","2013-05-16T12:35:59",0]
["402|EIWP|V9|FY12","40","2","EIWP","V9","FY12",-2460444.25,"MRS","2013-05-16T12:35:59",0]
["402|ELOD|V9|FY12","40","2","ELOD","V9","FY12",5131406.7200000007,"MRS","2013-05-16T12:35:59",0]
["402|EOLC|V9|FY12","40","2","EOLC","V9","FY12",201920.46,"MRS","2013-05-16T12:35:59",0]
["402|EOSN|V9|FY12","40","2","EOSN","V9","FY12",1982503.3370000001,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOSO|V9|FY09","40","2","EOSO","V9","FY09",33057288.494999997,"DS","2013-04-24T12:11:34",0]
["402|EOSO|V9|FY10","40","2","EOSO","V9","FY10",25671512.419999994,"DS","2013-04-24T12:11:34",0]
["402|EOSO|V9|FY11","40","2","EOSO","V9","FY11",18239506.440000001,"DS","2013-04-24T12:11:34",0]
["402|EOSO|V9|FY11","40","2","EOSO","V9","FY11",-2583351.4700000002,"XRJ","2013-04-24T12:11:34",0]
["402|EOSO|V9|FY12","40","2","EOSO","V9","FY12",60776.090000000033,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOSO|V9|FY13","40","2","EOSO","V9","FY13",26543305.948499992,"MRS","2013-04-24T12:11:34",0]
["402|EOSP|V9|FY09","40","2","EOSP","V9","FY09",50356.6,"DS","2013-04-24T12:11:34",0]
["402|EOSP|V9|FY10","40","2","EOSP","V9","FY10",94200.570000008345,"DS","2013-04-24T12:11:34",0]
["402|EOSP|V9|FY11","40","2","EOSP","V9","FY11",2105.3000000000002,"DS","2013-04-24T12:11:34",0]
["402|EOSP|V9|FY11","40","2","EOSP","V9","FY11",293144.69205656898,"XRJ","2013-04-24T12:11:34",0]
["402|EOSP|V9|FY13","40","2","EOSP","V9","FY13",371940.61300000001,"MRS","2013-04-24T12:11:34",0]
["402|EOSR|V9|FY09","40","2","EOSR","V9","FY09",-122.15,"DS","2013-04-24T12:11:34",0]
["402|EOSR|V9|FY10","40","2","EOSR","V9","FY10",412942.57500000001,"DS","2013-04-24T12:11:34",0]
["402|EOSR|V9|FY13","40","2","EOSR","V9","FY13",935399.43050000002,"MRS","2013-04-24T12:11:34",0]
["402|EOSS|V9|FY09","40","2","EOSS","V9","FY09",4701146.32,"DS","2013-04-24T12:11:34",0]
["402|EOSS|V9|FY10","40","2","EOSS","V9","FY10",5546155.7899999991,"DS","2013-04-24T12:11:34",0]
["402|EOSS|V9|FY11","40","2","EOSS","V9","FY11",7005319.1600000001,"DS","2013-04-24T12:11:34",0]
["402|EOSS|V9|FY11","40","2","EOSS","V9","FY11",-629806.78,"XRJ","2013-04-24T12:11:34",0]
["402|EOSS|V9|FY12","40","2","EOSS","V9","FY12",-1414890.91,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOSS|V9|FY13","40","2","EOSS","V9","FY13",7198383,"MRS","2013-04-24T12:11:34",0]
["402|EOSU|V9|FY09","40","2","EOSU","V9","FY09",186694.21,"DS","2013-04-24T12:11:34",0]
["402|EOSU|V9|FY10","40","2","EOSU","V9","FY10",552358.64,"DS","2013-04-24T12:11:34",0]
["402|EOSU|V9|FY11","40","2","EOSU","V9","FY11",708588.22,"DS","2013-04-24T12:11:34",0]
["402|EOSU|V9|FY11","40","2","EOSU","V9","FY11",-14704,"XRJ","2013-04-24T12:11:34",0]
["402|EOSU|V9|FY12","40","2","EOSU","V9","FY12",14704,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EOSU|V9|FY13","40","2","EOSU","V9","FY13",1259435.2,"MRS","2013-04-24T12:11:34",0]
["402|ETAX|V9|FY09","40","2","ETAX","V9","FY09",14510742.073170731,"DS","2013-04-24T12:11:34",0]
["402|ETAX|V9|FY10","40","2","ETAX","V9","FY10",23447832.989999998,"DS","2013-04-24T12:11:34",0]
["402|EOLE|V9|FY14","40","2","EOLE","V9","FY14",16520749.466200002,"MRS","2013-05-15T16:15:47",0]
["402|EOSA|V9|FY14","40","2","EOSA","V9","FY14",42131348.432100005,"MRS","2013-05-15T16:15:47",0]
["402|EOSC|V9|FY14","40","2","EOSC","V9","FY14",3590665.1887999997,"MRS","2013-05-15T16:15:47",0]
["402|EOSE|V9|FY14","40","2","EOSE","V9","FY14",9191918.0861000009,"MRS","2013-05-15T16:15:47",0]
["402|EOSO|V9|FY14","40","2","EOSO","V9","FY14",26201785.639000002,"MRS","2013-05-15T16:15:47",0]
["402|EOLE|V9|FY12","40","2","EOLE","V9","FY12",12053303.120000001,"MRS","2013-05-16T12:35:59",0]
["402|EOSA|V9|FY12","40","2","EOSA","V9","FY12",47211828.459999993,"MRS","2013-05-16T12:35:59",0]
["402|EOSC|V9|FY12","40","2","EOSC","V9","FY12",2504770.4500000007,"MRS","2013-05-16T12:35:59",0]
["402|EOSE|V9|FY12","40","2","EOSE","V9","FY12",7130140.8600000003,"MRS","2013-05-16T12:35:59",0]
["402|EZSE|V9|FY10","40","2","EZSE","V9","FY10",12229958.560000001,"DS","2013-04-24T12:11:34",0]
["402|EZSE|V9|FY11","40","2","EZSE","V9","FY11",6009899.9699999997,"DS","2013-04-24T12:11:34",0]
["402|EZSE|V9|FY11","40","2","EZSE","V9","FY11",-4416734.7,"XRJ","2013-04-24T12:11:34",0]
["402|EZSE|V9|FY12","40","2","EZSE","V9","FY12",-1442710.8881900609,"RJ-floodAdj","2013-04-24T12:11:34",0]
["402|EZSE|V9|FY13","40","2","EZSE","V9","FY13",10989187,"MRS","2013-04-24T12:11:34",0]
["402|Fxxx|V9|FY11","40","2","Fxxx","V9","FY11",223.89789999999996,"XMRS4","2013-04-24T12:11:34",0]
["402|Q850|V9|FY11","40","2","Q850","V9","FY11",386463,"XRM2","2013-04-24T12:11:34",0]
["402|Q850|V9|FY12","40","2","Q850","V9","FY12",392491,"BillStats2012Q4","2013-04-24T12:11:34",0]
["402|Q850|V9|FY13","40","2","Q850","V9","FY13",395055,null,"2013-04-24T12:11:34",0]
["402|Q850|V9|FY14","40","2","Q850","V9","FY14",399006,null,"2013-04-24T12:11:34",0]
["402|Q851|V9|FY11","40","2","Q851","V9","FY11",28791,"XRM2","2013-04-24T12:11:34",0]
["402|Q851|V9|FY12","40","2","Q851","V9","FY12",29245,"BillStats2012Q4","2013-04-24T12:11:34",0]
["402|Q851|V9|FY13","40","2","Q851","V9","FY13",29134,null,"2013-04-24T12:11:34",0]
["402|Q851|V9|FY14","40","2","Q851","V9","FY14",29421,null,"2013-04-24T12:11:34",0]
["402|Q852|V9|FY11","40","2","Q852","V9","FY11",4205,"XRM2","2013-04-24T12:11:34",0]
["402|Q852|V9|FY12","40","2","Q852","V9","FY12",4330,"BillStats2012Q4","2013-04-24T12:11:34",0]
["402|Q852|V9|FY13","40","2","Q852","V9","FY13",4216,null,"2013-04-24T12:11:34",0]
["402|Q852|V9|FY14","40","2","Q852","V9","FY14",4137,null,"2013-04-24T12:11:34",0]
["402|RcCA|V9|FY09","40","2","RcCA","V9","FY09",-20565869,"DS","2013-04-24T12:11:34",0]
["402|RCCA|V9|FY10","40","2","RCCA","V9","FY10",-20250868,"DS","2013-04-24T12:11:34",0]
["402|RCCA|V9|FY11","40","2","RCCA","V9","FY11",-28309818,"DS","2013-04-24T12:11:34",0]
["402|RCCA|V9|FY13","40","2","RCCA","V9","FY13",-20137900.1184,"MRS","2013-04-24T12:11:34",0]
["402|RCDC|V9|FY09","40","2","RCDC","V9","FY09",-32456933.509999998,"DS","2013-04-24T12:11:34",0]
["402|RCDC|V9|FY10","40","2","RCDC","V9","FY10",-50708677.989999995,"DS","2013-04-24T12:11:34",0]
["402|RCDC|V9|FY11","40","2","RCDC","V9","FY11",-51445385.890000001,"DS","2013-04-24T12:11:34",0]
["402|RCDC|V9|FY13","40","2","RCDC","V9","FY13",-35101228.259499997,"MRS","2013-04-24T12:11:34",0]
["402|RCSU|V9|FY09","40","2","RCSU","V9","FY09",-1246030.1400000001,"DS","2013-04-24T12:11:34",0]
["402|RCSU|V9|FY10","40","2","RCSU","V9","FY10",-8099404,"DS","2013-04-24T12:11:34",0]
["402|ROOI|V9|FY13","40","2","ROOI","V9","FY13",-32250,"MRS","2013-04-24T12:11:34",0]
["402|RFIN|V9|FY09","40","2","RFIN","V9","FY09",-300000,"DS","2013-04-24T12:11:34",0]
["402|EOSP|V9|FY14","40","2","EOSP","V9","FY14",370476.62830000004,"MRS","2013-05-15T16:15:47",0]
["402|EOSR|V9|FY14","40","2","EOSR","V9","FY14",922909.41630000004,"MRS","2013-05-15T16:15:47",0]
["402|EOSS|V9|FY14","40","2","EOSS","V9","FY14",6777286.6749999998,"MRS","2013-05-15T16:15:47",0]
["402|EOSU|V9|FY14","40","2","EOSU","V9","FY14",376371.9558,"MRS","2013-05-15T16:15:47",0]
["402|EOSO|V9|FY12","40","2","EOSO","V9","FY12",19273298.180000003,"MRS","2013-05-16T12:35:59",0]
["402|EOSP|V9|FY12","40","2","EOSP","V9","FY12",305298.09999999998,"MRS","2013-05-16T12:35:59",0]
["402|EOSS|V9|FY12","40","2","EOSS","V9","FY12",7738903.0099999998,"MRS","2013-05-16T12:35:59",0]
["402|EOSU|V9|FY12","40","2","EOSU","V9","FY12",659450.34,"MRS","2013-05-16T12:35:59",0]
["402|RFIN|V9|FY10","40","2","RFIN","V9","FY10",-210985.58000000002,"DS","2013-04-24T12:11:34",0]
["402|RNOT|V9|FY11","40","2","RNOT","V9","FY11",-545500,"DS","2013-04-24T12:11:34",0]
["402|RNOT|V9|FY11","40","2","RNOT","V9","FY11",-9755169.4700000007,"XRJ","2013-04-24T12:11:34",0]
["402|RNOT|V9|FY13","40","2","RNOT","V9","FY13",-7265610,"MRS","2013-04-24T12:11:34",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,{"$f":"Allocation!$K$147","v":1}]
["402|ROOI|V9|FY09","40","2","ROOI","V9","FY09",-1486196.019999984,"DS","2013-04-24T12:11:34",0]
["402|ROOI|V9|FY10","40","2","ROOI","V9","FY10",-5582750.9790000003,"DS","2013-04-24T12:11:34",0]
["402|ROOI|V9|FY11","40","2","ROOI","V9","FY11",-12821419.720000001,"DS","2013-04-24T12:11:34",0]
["402|ROOI|V9|FY11","40","2","ROOI","V9","FY11",9755169.4700000007,"XRJ","2013-04-24T12:11:34",0]
["402|ROOI|V9|FY13","40","2","ROOI","V9","FY13",-6352579,"MRS","2013-04-24T12:11:34",0]
["402|RrCs|V9|FY10","40","2","RrCs","V9","FY10",-3292703,"DS","2013-04-24T12:11:34",0]
["402|RRCS|V9|FY11","40","2","RRCS","V9","FY11",-83621.38,"DS","2013-04-24T12:11:34",0]
["402|RRCS|V9|FY13","40","2","RRCS","V9","FY13",-35200,"MRS","2013-04-24T12:11:34",0]
["402|RrEx|V9|FY10","40","2","RrEx","V9","FY10",3001889.22,"DS","2013-04-24T12:11:34",0]
["402|RREX|V9|FY11","40","2","RREX","V9","FY11",-115.29,"DS","2013-04-24T12:11:34",0]
["402|RREX|V9|FY11","40","2","RREX","V9","FY11",115.29,"XRJ","2013-04-24T12:11:34",0]
["402|RuNf|V9|FY09","40","2","RuNf","V9","FY09",-75000443.379999995,"DS","2013-04-24T12:11:34",0]
["402|RUNF|V9|FY10","40","2","RUNF","V9","FY10",-81606778.849999994,"DS","2013-04-24T12:11:34",0]
["402|RUNF|V9|FY11","40","2","RUNF","V9","FY11",-92584477.099999994,"DS","2013-04-24T12:11:34",0]
["402|RUNF|V9|FY13","40","2","RUNF","V9","FY13",-97368309.648000002,"MRS","2013-04-24T12:11:34",0]
["402|RuRf|V9|FY09","40","2","RuRf","V9","FY09",-151638499.28,"DS","2013-04-24T12:11:34",0]
["402|RURF|V9|FY10","40","2","RURF","V9","FY10",-162474442.66,"DS","2013-04-24T12:11:34",0]
["402|RURF|V9|FY11","40","2","RURF","V9","FY11",-178630504.84,"DS","2013-04-24T12:11:34",0]
["402|RURF|V9|FY13","40","2","RURF","V9","FY13",-188018046,"MRS","2013-04-24T12:11:34",0]
["402|RuRW|V9|FY09","40","2","RuRW","V9","FY09",-359155.49,"DS","2013-04-24T12:11:34",0]
["402|RURW|V9|FY11","40","2","RURW","V9","FY11",-8205579.2599999988,"DS","2013-04-24T12:11:34",0]
["402|RURW|V9|FY13","40","2","RURW","V9","FY13",-9566829,"MRS","2013-04-24T12:11:34",0]
["402|RuTW|V9|FY09","40","2","RuTW","V9","FY09",-16517650.820000002,"DS","2013-04-24T12:11:34",0]
["402|RUTW|V9|FY10","40","2","RUTW","V9","FY10",-17667703.810000002,"DS","2013-04-24T12:11:34",0]
["402|EZSE|V9|FY14","40","2","EZSE","V9","FY14",4093627.5750000002,"MRS","2013-05-15T16:15:47",0]
["402|RCCA|V9|FY14","40","2","RCCA","V9","FY14",-21447031,"MRS","2013-05-15T16:15:47",0]
["402|RCDC|V9|FY14","40","2","RCDC","V9","FY14",-46592092,"MRS","2013-05-15T16:15:47",0]
["402|ROOI|V9|FY14","40","2","ROOI","V9","FY14",-7032082.1999999993,"MRS","2013-05-15T16:15:47",0]
["402|RRCS|V9|FY14","40","2","RRCS","V9","FY14",-74568.75,"MRS","2013-05-15T16:15:47",0]
["402|EZSE|V9|FY12","40","2","EZSE","V9","FY12",11594393.82,"MRS","2013-05-16T12:35:59",0]
["402|RCCA|V9|FY12","40","2","RCCA","V9","FY12",-10757194,"MRS","2013-05-16T12:35:59",0]
["402|RCDC|V9|FY12","40","2","RCDC","V9","FY12",-57635395.109999999,"MRS","2013-05-16T12:35:59",0]
["402|ROOI|V9|FY12","40","2","ROOI","V9","FY12",-2500,"MRS","2013-05-16T12:35:59",0]
["402|RNOT|V9|FY12","40","2","RNOT","V9","FY12",312630.46999999997,"MRS","2013-05-16T12:35:59",0]
["402|ROOI|V9|FY12","40","2","ROOI","V9","FY12",-6716042.2100000009,"MRS","2013-05-16T12:35:59",0]
["401|EOLA|V9|FY10","40","1","EOLA","V9","FY10",11417922.960000001,"DS","2013-04-24T12:11:34",0]
["401|EOLA|V9|FY11","40","1","EOLA","V9","FY11",19147383.394862942,"XRJ","2013-04-24T12:11:34",0]
["401|EOLA|V9|FY12","40","1","EOLA","V9","FY12",20855136.326241352,"MRS: RJ","2013-04-24T12:11:34",0]
["401|EOLA|V9|FY12","40","1","EOLA","V9","FY12",-11557.049160335167,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|EoLC|V9|FY09","40","1","EoLC","V9","FY09",30601.040000000001,"DS","2013-04-24T12:11:34",0]
["401|EOLC|V9|FY10","40","1","EOLC","V9","FY10",1156439.7799999998,"DS","2013-04-24T12:11:34",0]
["401|EOLC|V9|FY11","40","1","EOLC","V9","FY11",1525.76,"DS","2013-04-24T12:11:34",0]
["401|EOLC|V9|FY13","40","1","EOLC","V9","FY13",280141.12,"MRS","2013-04-24T12:11:34",0]
["401|EOLE|V9|FY09","40","1","EOLE","V9","FY09",9191995.65499999,"DS","2013-04-24T12:11:34",0]
["401|EOLE|V9|FY10","40","1","EOLE","V9","FY10",10487611.874999998,"DS","2013-04-24T12:11:34",0]
["401|EOLE|V9|FY11","40","1","EOLE","V9","FY11",5621526.8899999997,"DS","2013-04-24T12:11:34",0]
["401|EOLE|V9|FY11","40","1","EOLE","V9","FY11",-88624.83,"XRJ","2013-04-24T12:11:34",0]
["401|EOLE|V9|FY12","40","1","EOLE","V9","FY12",-275.85000000000002,"RJ-floodAdj","2013-04-24T12:11:34",0]
["401|EOLE|V9|FY13","40","1","EOLE","V9","FY13",11046819.858200001,"MRS","2013-04-24T12:11:34",0]
["401|EOSA|V9|FY10","40","1","EOSA","V9","FY10",5026036.587999993,"DS","2013-04-24T12:11:34",0]
["401|EOSA|V9|FY11","40","1","EOSA","V9","FY11",4114.67,"DS","2013-04-24T12:11:34",0]
["401|EOSA|V9|FY11","40","1","EOSA","V9","FY11",9970211.4312835801,"XRJ","2013-04-24T12:11:34",0]
["401|EOSA|V9|FY12","40","1","EOSA","V9","FY12",-20857424.853491291,"MRS: RJ","2013-04-24T12:11:34",0]
["402|RUNF|V9|FY14","40","2","RUNF","V9","FY14",-101632211,"MRS","2013-05-15T16:15:47",0]
["402|RURF|V9|FY14","40","2","RURF","V9","FY14",-197300838,"MRS","2013-05-15T16:15:47",0]
["402|RRCS|V9|FY12","40","2","RRCS","V9","FY12",-87628.3,"MRS","2013-05-16T12:35:59",0]
["402|RUNF|V9|FY12","40","2","RUNF","V9","FY12",-96428094.310000002,"MRS","2013-05-16T12:35:59",0]
["402|RURF|V9|FY12","40","2","RURF","V9","FY12",-186234104.47,"MRS","2013-05-16T12:35:59",0]
["402|RUTW|V9|FY11","40","2","RUTW","V9","FY11",-17476693.280000001,"DS","2013-04-24T12:11:34",0]
["402|RURW|V9|FY12","40","2","RURW","V9","FY12",-8585409.8100000005,"MRS","2013-05-16T12:35:59",0]
["402|RUTW|V9|FY13","40","2","RUTW","V9","FY13",-18103614.653999999,"MRS","2013-04-24T12:11:34",0]
["403|EIAC|V9|FY13","40","3","EIAC","V9","FY13",2975188,"MRS","2013-04-24T12:11:34",0]
["403|EIWP|V9|FY13","40","3","EIWP","V9","FY13",-2975188,"MRS","2013-04-24T12:11:34",0]
["403|EOLA|V9|FY10","40","3","EOLA","V9","FY10",11446127.390000001,"DS","2013-04-24T12:11:34",0]
["403|EOLA|V9|FY11","40","3","EOLA","V9","FY11",9870489.1441084817,"XRJ","2013-04-24T12:11:34",0]
["403|EOLA|V9|FY12","40","3","EOLA","V9","FY12",14609449.039065447,"MRS: RJ","2013-04-24T12:11:34",0]
["403|EOLC|V9|FY10","40","3","EOLC","V9","FY10",34071.199999999997,"DS","2013-04-24T12:11:34",0]
["403|EOLC|V9|FY11","40","3","EOLC","V9","FY11",151761.85,"DS","2013-04-24T12:11:34",0]
["403|EOLC|V9|FY13","40","3","EOLC","V9","FY13",12753536.609300001,"MRS","2013-04-24T12:11:34",0]
["403|EOLE|V9|FY10","40","3","EOLE","V9","FY10",5830512.0500000007,"DS","2013-04-24T12:11:34",0]
["403|EOLE|V9|FY11","40","3","EOLE","V9","FY11",6638276.71,"DS","2013-04-24T12:11:34",0]
["403|EOLE|V9|FY13","40","3","EOLE","V9","FY13",10067512.723199999,"MRS","2013-04-24T12:11:34",0]
["403|EOSA|V9|FY10","40","3","EOSA","V9","FY10",-83200109.230000004,"DS","2013-04-24T12:11:34",0]
["403|EOSA|V9|FY11","40","3","EOSA","V9","FY11",327954.99,"DS","2013-04-24T12:11:34",0]
["403|EOSA|V9|FY11","40","3","EOSA","V9","FY11",6823966.7258915436,"XRJ","2013-04-24T12:11:34",0]
["403|EOSA|V9|FY12","40","3","EOSA","V9","FY12",-14609449.039065447,"MRS: RJ","2013-04-24T12:11:34",0]
["403|EOSA|V9|FY13","40","3","EOSA","V9","FY13",15019856.725000001,"MRS","2013-04-24T12:11:34",0]
["403|EOSC|V9|FY10","40","3","EOSC","V9","FY10",56957.200000000004,"DS","2013-04-24T12:11:34",0]
["403|EOSC|V9|FY11","40","3","EOSC","V9","FY11",65854.850000000006,"DS","2013-04-24T12:11:34",0]
["403|EOSE|V9|FY10","40","3","EOSE","V9","FY10",22831.14,"DS","2013-04-24T12:11:34",0]
["403|EOSE|V9|FY11","40","3","EOSE","V9","FY11",546.45000000000005,"DS","2013-04-24T12:11:34",0]
["403|EOSO|V9|FY10","40","3","EOSO","V9","FY10",92645674.830000043,"DS","2013-04-24T12:11:34",0]
["403|EOSO|V9|FY11","40","3","EOSO","V9","FY11",2777592.55,"DS","2013-04-24T12:11:34",0]
["403|EOSO|V9|FY13","40","3","EOSO","V9","FY13",419500,"MRS","2013-04-24T12:11:34",0]
["403|EOSP|V9|FY10","40","3","EOSP","V9","FY10",9534.8100000000013,"DS","2013-04-24T12:11:34",0]
["403|EOSU|V9|FY10","40","3","EOSU","V9","FY10",1178871.9000000001,"DS","2013-04-24T12:11:34",0]
["402|RURW|V9|FY14","40","2","RURW","V9","FY14",-9832323,"MRS","2013-05-15T16:15:47",0]
["402|RUTW|V9|FY14","40","2","RUTW","V9","FY14",-18372000,"MRS","2013-05-15T16:15:47",0]
["403|EOLC|V9|FY14","40","3","EOLC","V9","FY14",788618.85430000001,"MRS","2013-05-15T16:15:47",0]
["403|EOLE|V9|FY14","40","3","EOLE","V9","FY14",7241119.8250999982,"MRS","2013-05-15T16:15:47",0]
["403|EOSA|V9|FY14","40","3","EOSA","V9","FY14",14175666.146099996,"MRS","2013-05-15T16:15:47",0]
["402|RUTW|V9|FY12","40","2","RUTW","V9","FY12",-17943895.900000002,"MRS","2013-05-16T12:35:59",0]
["403|EOLC|V9|FY12","40","3","EOLC","V9","FY12",169585.44,"MRS","2013-05-16T12:35:59",0]
["403|EOLE|V9|FY12","40","3","EOLE","V9","FY12",5596655.2500000009,"MRS","2013-05-16T12:35:59",0]
["403|EOSA|V9|FY12","40","3","EOSA","V9","FY12",23410313.399999991,"MRS","2013-05-16T12:35:59",0]
["403|EOSC|V9|FY12","40","3","EOSC","V9","FY12",-21548,"MRS","2013-05-16T12:35:59",0]
["403|EOSE|V9|FY12","40","3","EOSE","V9","FY12",1783.1,"MRS","2013-05-16T12:35:59",0]
["403|EOSU|V9|FY11","40","3","EOSU","V9","FY11",20790,"DS","2013-04-24T12:11:34",0]
["403|EZLW|V9|FY10","40","3","EZLW","V9","FY10",-19820454.280000001,"DS","2013-04-24T12:11:34",0]
["403|EZLW|V9|FY11","40","3","EZLW","V9","FY11",-23692911.82,"DS","2013-04-24T12:11:34",0]
["403|EZLW|V9|FY12","40","3","EZLW","V9","FY12",8322389.6809345558,"MRS: RJ","2013-04-24T12:11:34",0]
["403|EZLW|V9|FY13","40","3","EZLW","V9","FY13",-38590906.059499994,"MRS","2013-04-24T12:11:34",0]
["403|EZSE|V9|FY10","40","3","EZSE","V9","FY10",84250312.189999998,"DS","2013-04-24T12:11:34",0]
["403|EZSE|V9|FY11","40","3","EZSE","V9","FY11",93390518.140000001,"DS","2013-04-24T12:11:34",0]
["403|EZSE|V9|FY13","40","3","EZSE","V9","FY13",168853467.56550002,"MRS","2013-04-24T12:11:34",0]
["403|EZSW|V9|FY10","40","3","EZSW","V9","FY10",-92454329.200000003,"DS","2013-04-24T12:11:34",0]
["403|EZSW|V9|FY11","40","3","EZSW","V9","FY11",-96374839.590000004,"DS","2013-04-24T12:11:34",0]
["403|EZSW|V9|FY12","40","3","EZSW","V9","FY12",-8322389.6809345558,"MRS: RJ","2013-04-24T12:11:34",0]
["403|EZSW|V9|FY13","40","3","EZSW","V9","FY13",-168488667.56379998,"MRS","2013-04-24T12:11:34",0]
["403|Fxxx|V9|FY11","40","3","Fxxx","V9","FY11",84.326000000000022,"XMRS4","2013-04-24T12:11:34",0]
["404|ANCW|V9|FY13","40","4","ANCW","V9","FY13",82500,"MRS","2013-04-24T12:11:34",0]
["404|EDEP|V9|FY09","40","4","EDEP","V9","FY09",151963.92000000001,"DS","2013-04-24T12:11:34",0]
["404|EDEP|V9|FY10","40","4","EDEP","V9","FY10",14006.88,"DS","2013-04-24T12:11:34",0]
["404|EDEP|V9|FY11","40","4","EDEP","V9","FY11",1113.1300000000001,"DS","2013-04-24T12:11:34",0]
["404|EDEP|V9|FY13","40","4","EDEP","V9","FY13",601000,"MRS","2013-04-24T12:11:34",0]
["404|EfFo|V9|FY09","40","4","EfFo","V9","FY09",59518.6,"DS","2013-04-24T12:11:34",0]
["404|EOLA|V9|FY09","40","4","EOLA","V9","FY09",3556960.16,"DS","2013-04-24T12:11:34",0]
["404|EOLA|V9|FY10","40","4","EOLA","V9","FY10",3753490.53,"DS","2013-04-24T12:11:34",0]
["404|EOLA|V9|FY11","40","4","EOLA","V9","FY11",1853533.3417220134,"XRJ","2013-04-24T12:11:34",0]
["404|EOLA|V9|FY12","40","4","EOLA","V9","FY12",808459.17013992614,"MRS: RJ","2013-04-24T12:11:34",0]
["404|EoLC|V9|FY09","40","4","EoLC","V9","FY09",-2207.0300000000002,"DS","2013-04-24T12:11:34",0]
["404|EOLC|V9|FY10","40","4","EOLC","V9","FY10",3748.07,"DS","2013-04-24T12:11:34",0]
["404|EOLC|V9|FY13","40","4","EOLC","V9","FY13",242598.9999,"MRS","2013-04-24T12:11:34",0]
["404|EoLE|V9|FY09","40","4","EoLE","V9","FY09",2384564.12,"DS","2013-04-24T12:11:34",0]
["404|EOLE|V9|FY10","40","4","EOLE","V9","FY10",2158204.3699999996,"DS","2013-04-24T12:11:34",0]
["404|EOLE|V9|FY11","40","4","EOLE","V9","FY11",1779459.77,"DS","2013-04-24T12:11:34",0]
["404|EOLE|V9|FY13","40","4","EOLE","V9","FY13",3398269.7875000001,"MRS","2013-04-24T12:11:34",0]
["403|EOSO|V9|FY14","40","3","EOSO","V9","FY14",132737.5,"MRS","2013-05-15T16:15:47",0]
["403|EZLW|V9|FY14","40","3","EZLW","V9","FY14",-22205404.8255,"MRS","2013-05-15T16:15:47",0]
["403|EZSE|V9|FY14","40","3","EZSE","V9","FY14",153143448.24079999,"MRS","2013-05-15T16:15:47",0]
["403|EZSW|V9|FY14","40","3","EZSW","V9","FY14",-153276185.74079999,"MRS","2013-05-15T16:15:47",0]
["403|EOSO|V9|FY12","40","3","EOSO","V9","FY12",1258630.22,"MRS","2013-05-16T12:35:59",0]
["403|EOSU|V9|FY12","40","3","EOSU","V9","FY12",0,"MRS","2013-05-16T12:35:59",0]
["403|EZLW|V9|FY12","40","3","EZLW","V9","FY12",-28698079.410000004,"MRS","2013-05-16T12:35:59",0]
["403|EZSE|V9|FY12","40","3","EZSE","V9","FY12",118496583.06000002,"MRS","2013-05-16T12:35:59",0]
["403|EZSW|V9|FY12","40","3","EZSW","V9","FY12",-120213923.06,"MRS","2013-05-16T12:35:59",0]
["404|EDEP|V9|FY12","40","4","EDEP","V9","FY12",1122,"MRS","2013-05-16T12:35:59",0]
["404|EOSA|V9|FY10","40","4","EOSA","V9","FY10",1832918.8900000008,"DS","2013-04-24T12:11:34",0]
["404|EOSA|V9|FY11","40","4","EOSA","V9","FY11",7537.23,"DS","2013-04-24T12:11:34",0]
["404|EOSA|V9|FY11","40","4","EOSA","V9","FY11",1281441.0374779869,"XRJ","2013-04-24T12:11:34",0]
["404|EOSA|V9|FY12","40","4","EOSA","V9","FY12",-808459.17013992614,"MRS: RJ","2013-04-24T12:11:34",0]
["404|EOSA|V9|FY13","40","4","EOSA","V9","FY13",577608.90759999992,"MRS","2013-04-24T12:11:34",0]
["404|EOSC|V9|FY09","40","4","EOSC","V9","FY09",13039.86,"DS","2013-04-24T12:11:34",0]
["404|EOSC|V9|FY10","40","4","EOSC","V9","FY10",5031.78,"DS","2013-04-24T12:11:34",0]
["404|EOSC|V9|FY13","40","4","EOSC","V9","FY13",13000,"MRS","2013-04-24T12:11:34",0]
["404|EOSE|V9|FY13","40","4","EOSE","V9","FY13",80553,"MRS","2013-04-24T12:11:34",0]
["404|EOSI|V9|FY13","40","4","EOSI","V9","FY13",6924,"MRS","2013-04-24T12:11:34",0]
["404|EOSO|V9|FY09","40","4","EOSO","V9","FY09",7022622.3399999999,"DS","2013-04-24T12:11:34",0]
["404|EOSO|V9|FY10","40","4","EOSO","V9","FY10",5199803.5800000029,"DS","2013-04-24T12:11:34",0]
["404|EOSO|V9|FY11","40","4","EOSO","V9","FY11",5039315.18,"DS","2013-04-24T12:11:34",0]
["404|EOSO|V9|FY13","40","4","EOSO","V9","FY13",-1913403.6731,"MRS","2013-04-24T12:11:34",0]
["404|EOSP|V9|FY09","40","4","EOSP","V9","FY09",-1.4432899320127035E-15,"DS","2013-04-24T12:11:34",0]
["404|EOSP|V9|FY10","40","4","EOSP","V9","FY10",15925.5,"DS","2013-04-24T12:11:34",0]
["404|EOSR|V9|FY09","40","4","EOSR","V9","FY09",-10,"DS","2013-04-24T12:11:34",0]
["404|EOSU|V9|FY09","40","4","EOSU","V9","FY09",4800,"DS","2013-04-24T12:11:34",0]
["404|EOSU|V9|FY10","40","4","EOSU","V9","FY10",34015,"DS","2013-04-24T12:11:34",0]
["404|EOSU|V9|FY11","40","4","EOSU","V9","FY11",72.650000000000006,"DS","2013-04-24T12:11:34",0]
["404|ETAX|V9|FY09","40","4","ETAX","V9","FY09",453629.68292682926,"DS","2013-04-24T12:11:34",0]
["404|EZSE|V9|FY13","40","4","EZSE","V9","FY13",197001,"MRS","2013-04-24T12:11:34",0]
["404|Fxxx|V9|FY11","40","4","Fxxx","V9","FY11",34.036799999999992,"XMRS4","2013-04-24T12:11:34",0]
["404|RoOI|V9|FY09","40","4","RoOI","V9","FY09",-15725814.830000004,"DS","2013-04-24T12:11:34",0]
["404|ROOI|V9|FY10","40","4","ROOI","V9","FY10",-14540716.710000001,"DS","2013-04-24T12:11:34",0]
["404|ROOI|V9|FY11","40","4","ROOI","V9","FY11",-12610724.48,"DS","2013-04-24T12:11:34",0]
["404|ROOI|V9|FY13","40","4","ROOI","V9","FY13",-4037735,"MRS","2013-04-24T12:11:34",0]
["404|RURW|V9|FY10","40","4","RURW","V9","FY10",-17354.55,"DS","2013-04-24T12:11:34",0]
["405|ACCB|V9|FY10","40","5","ACCB","V9","FY10",9005647,"MRS6","2013-04-24T12:11:34",0]
["405|ACCB|V9|FY11","40","5","ACCB","V9","FY11",77597520.659999996,"DS","2013-04-24T12:11:34",0]
["404|EDEP|V9|FY14","40","4","EDEP","V9","FY14",593820.44480000006,"MRS","2013-05-15T16:15:47",0]
["404|EOLE|V9|FY14","40","4","EOLE","V9","FY14",2794684.9904999998,"MRS","2013-05-15T16:15:47",0]
["404|EOSA|V9|FY14","40","4","EOSA","V9","FY14",1679082.9914999998,"MRS","2013-05-15T16:15:47",0]
["404|EOSE|V9|FY14","40","4","EOSE","V9","FY14",92135.638099999996,"MRS","2013-05-15T16:15:47",0]
["404|EOSI|V9|FY14","40","4","EOSI","V9","FY14",7741.8249999999998,"MRS","2013-05-15T16:15:47",0]
["404|EOSO|V9|FY14","40","4","EOSO","V9","FY14",-1709310.4867,"MRS","2013-05-15T16:15:47",0]
["404|EOLE|V9|FY12","40","4","EOLE","V9","FY12",501662.7300000001,"MRS","2013-05-16T12:35:59",0]
["404|EOSA|V9|FY12","40","4","EOSA","V9","FY12",1693727.040000001,"MRS","2013-05-16T12:35:59",0]
["404|EOSO|V9|FY12","40","4","EOSO","V9","FY12",417788.50999999995,"MRS","2013-05-16T12:35:59",0]
["405|ACDC|V9|FY10","40","5","ACDC","V9","FY10",13771942.09,"MRS6","2013-04-24T12:11:34",0]
["405|ACDC|V9|FY11","40","5","ACDC","V9","FY11",29697179.920000002,"DS","2013-04-24T12:11:34",0]
["405|ACDD|V9|FY11","40","5","ACDD","V9","FY11",-4579708.78,"DS","2013-04-24T12:11:34",0]
["405|ACIN|V9|FY10","40","5","ACIN","V9","FY10",1456320,"MRS6","2013-04-24T12:11:34",0]
["405|ACIN|V9|FY11","40","5","ACIN","V9","FY11",2649963.48,"DS","2013-04-24T12:11:34",0]
["405|ACOT|V9|FY10","40","5","ACOT","V9","FY10",-628699,"DS","2013-04-24T12:11:34",0]
["405|ACOT|V9|FY11","40","5","ACOT","V9","FY11",148159297.88999999,"DS","2013-04-24T12:11:34",0]
["405|ACTA|V9|FY10","40","5","ACTA","V9","FY10",11602871,"DS","2013-04-24T12:11:34",0]
["405|ACTA|V9|FY11","40","5","ACTA","V9","FY11",12408146,"DS","2013-04-24T12:11:34",0]
["405|ANCW|V9|FY10","40","5","ANCW","V9","FY10",227805600.34000009,"MRS6","2013-04-24T12:11:34",0]
["405|ANCW|V9|FY11","40","5","ANCW","V9","FY11",378289251.42000002,"DS","2013-04-24T12:11:34",0]
["405|ANCW|V9|FY13","40","5","ANCW","V9","FY13",227580882.15000001,"MRS","2013-04-24T12:11:34",0]
["405|ANFD|V9|FY11","40","5","ANFD","V9","FY11",-135150677.90000001,"DS","2013-04-24T12:11:34",0]
["405|ANFG|V9|FY10","40","5","ANFG","V9","FY10",4019072875.5,"MRS6","2013-04-24T12:11:34",0]
["405|ANFG|V9|FY11","40","5","ANFG","V9","FY11",4094298380.2800002,"DS","2013-04-24T12:11:34",0]
["405|ANOT|V9|FY11","40","5","ANOT","V9","FY11",1091000,"DS","2013-04-24T12:11:34",0]
["405|EDEP|V9|FY10","40","5","EDEP","V9","FY10",-4.5474735088646412E-13,"DS","2013-04-24T12:11:34",0]
["405|EDEP|V9|FY11","40","5","EDEP","V9","FY11",2759867.01,"DS","2013-04-24T12:11:34",0]
["405|EDEP|V9|FY11","40","5","EDEP","V9","FY11",-2759867.01,"XRJ","2013-04-24T12:11:34",0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["405|EFDD|V9|FY10","40","5","EFDD","V9","FY10",-193989.90999999997,"DS","2013-04-24T12:11:34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$121","v":0.89500000000000002}]
["405|EFDD|V9|FY11","40","5","EFDD","V9","FY11",3515423,"DS","2013-04-24T12:11:34",0]
["405|EFDD|V9|FY11","40","5","EFDD","V9","FY11",-3515423,"XRJ","2013-04-24T12:11:34",0]
["405|EIAC|V9|FY11","40","5","EIAC","V9","FY11",121045.68,"DS","2013-04-24T12:11:34",0]
["405|EOBV|V9|FY11","40","5","EOBV","V9","FY11",38043.18,"DS","2013-04-24T12:11:34",0]
["405|EOLA|V9|FY10","40","5","EOLA","V9","FY10",-43663575.069999985,"DS","2013-04-24T12:11:34",0]
["405|EOLA|V9|FY11","40","5","EOLA","V9","FY11",-70270213.163232446,"XRJ","2013-04-24T12:11:34",0]
["405|EOLA|V9|FY12","40","5","EOLA","V9","FY12",-82390077.460000038,"MRS: RJ","2013-04-24T12:11:34",0]
["404|ROOI|V9|FY12","40","4","ROOI","V9","FY12",-2028673.57,"MRS","2013-05-16T12:35:59",0]
["405|ACCB|V9|FY12","40","5","ACCB","V9","FY12",77806058.599999994,"MRS","2013-05-16T12:35:59",0]
["405|ACDC|V9|FY12","40","5","ACDC","V9","FY12",35628696.840000004,"MRS","2013-05-16T12:35:59",0]
["405|ACDD|V9|FY12","40","5","ACDD","V9","FY12",-8375765.6100000003,"MRS","2013-05-16T12:35:59",0]
["405|ACIN|V9|FY12","40","5","ACIN","V9","FY12",2428179.17,"MRS","2013-05-16T12:35:59",0]
["405|ACOT|V9|FY12","40","5","ACOT","V9","FY12",149273201.73000002,"MRS","2013-05-16T12:35:59",0]
["405|ACTA|V9|FY12","40","5","ACTA","V9","FY12",29530345,"MRS","2013-05-16T12:35:59",0]
["405|ANCW|V9|FY12","40","5","ANCW","V9","FY12",429100102.28000003,"MRS","2013-05-16T12:35:59",0]
["405|ANFD|V9|FY12","40","5","ANFD","V9","FY12",-268089906.70999998,"MRS","2013-05-16T12:35:59",0]
["405|ANFG|V9|FY12","40","5","ANFG","V9","FY12",4347432928.1000004,"MRS","2013-05-16T12:35:59",0]
["405|ANOT|V9|FY12","40","5","ANOT","V9","FY12",613000,"MRS","2013-05-16T12:35:59",0]
["405|EDEP|V9|FY12","40","5","EDEP","V9","FY12",-2.7830537874251604E-10,"MRS","2013-05-16T12:35:59",0]
["405|EOLC|V9|FY10","40","5","EOLC","V9","FY10",3623803.49,"DS","2013-04-24T12:11:34",0]
["405|EOLC|V9|FY11","40","5","EOLC","V9","FY11",10257620.24,"DS","2013-04-24T12:11:34",0]
["405|EOLC|V9|FY13","40","5","EOLC","V9","FY13",4659844.5341999996,"MRS","2013-04-24T12:11:34",0]
["405|EOLE|V9|FY10","40","5","EOLE","V9","FY10",40039771.579999998,"DS","2013-04-24T12:11:34",0]
["405|EOLE|V9|FY11","40","5","EOLE","V9","FY11",60859116.75,"DS","2013-04-24T12:11:34",0]
["405|EOLE|V9|FY13","40","5","EOLE","V9","FY13",60907875.86779999,"MRS","2013-04-24T12:11:34",0]
["405|EOSA|V9|FY10","40","5","EOSA","V9","FY10",-1470357.2599999849,"DS","2013-04-24T12:11:34",0]
["405|EOSA|V9|FY11","40","5","EOSA","V9","FY11",-1630343.82,"DS","2013-04-24T12:11:34",0]
["405|EOSA|V9|FY11","40","5","EOSA","V9","FY11",-42306050.736767553,"XRJ","2013-04-24T12:11:34",0]
["405|EOSA|V9|FY12","40","5","EOSA","V9","FY12",82395462.2299999,"MRS: RJ","2013-04-24T12:11:34",0]
["405|EOSA|V9|FY13","40","5","EOSA","V9","FY13",-109917878.86939996,"MRS","2013-04-24T12:11:34",0]
["405|EOSC|V9|FY10","40","5","EOSC","V9","FY10",5471.52,"DS","2013-04-24T12:11:34",0]
["405|EOSC|V9|FY11","40","5","EOSC","V9","FY11",12264,"DS","2013-04-24T12:11:34",0]
["405|EOSC|V9|FY13","40","5","EOSC","V9","FY13",249990,"MRS","2013-04-24T12:11:34",0]
["405|EOSD|V9|FY11","40","5","EOSD","V9","FY11",438750.5,"DS","2013-04-24T12:11:34",0]
["405|EOSD|V9|FY13","40","5","EOSD","V9","FY13",427579,"MRS","2013-04-24T12:11:34",0]
["405|EOSE|V9|FY11","40","5","EOSE","V9","FY11",-579.96,"DS","2013-04-24T12:11:34",0]
["405|EOSI|V9|FY10","40","5","EOSI","V9","FY10",837844.56,"DS","2013-04-24T12:11:34",0]
["405|EOSI|V9|FY11","40","5","EOSI","V9","FY11",957427.07,"DS","2013-04-24T12:11:34",0]
["405|EOSI|V9|FY13","40","5","EOSI","V9","FY13",3830000,"MRS","2013-04-24T12:11:34",0]
["405|EOSO|V9|FY10","40","5","EOSO","V9","FY10",12453674.549999971,"DS","2013-04-24T12:11:34",0]
["405|EOSO|V9|FY11","40","5","EOSO","V9","FY11",36636267.690000005,"DS","2013-04-24T12:11:34",0]
["405|EOSO|V9|FY13","40","5","EOSO","V9","FY13",35912736.069999978,"MRS","2013-04-24T12:11:34",0]
["405|EOSP|V9|FY10","40","5","EOSP","V9","FY10",257856.69,"DS","2013-04-24T12:11:34",0]
["404|ROOI|V9|FY14","40","4","ROOI","V9","FY14",-3802555.8956999998,"MRS","2013-05-15T16:15:47",0]
["405|EOLC|V9|FY14","40","5","EOLC","V9","FY14",423323.14479999995,"MRS","2013-05-15T16:15:47",0]
["405|EOLE|V9|FY14","40","5","EOLE","V9","FY14",61799915.29299999,"MRS","2013-05-15T16:15:47",0]
["405|EOSA|V9|FY14","40","5","EOSA","V9","FY14",-103972175.1637,"MRS","2013-05-15T16:15:47",0]
["405|EOSD|V9|FY14","40","5","EOSD","V9","FY14",438268.48,"MRS","2013-05-15T16:15:47",0]
["405|EOSE|V9|FY14","40","5","EOSE","V9","FY14",354723.58039999998,"MRS","2013-05-15T16:15:47",0]
["405|EOSI|V9|FY14","40","5","EOSI","V9","FY14",4474125,"MRS","2013-05-15T16:15:47",0]
["405|EFDD|V9|FY12","40","5","EFDD","V9","FY12",3815948,"MRS","2013-05-16T12:35:59",0]
["405|EOLC|V9|FY12","40","5","EOLC","V9","FY12",14997765.899999999,"MRS","2013-05-16T12:35:59",0]
["405|EOLE|V9|FY12","40","5","EOLE","V9","FY12",67392311.560000032,"MRS","2013-05-16T12:35:59",0]
["405|EOSA|V9|FY12","40","5","EOSA","V9","FY12",-108665273.49999997,"MRS","2013-05-16T12:35:59",0]
["405|EOSC|V9|FY12","40","5","EOSC","V9","FY12",-3657.42,"MRS","2013-05-16T12:35:59",0]
["405|EOSD|V9|FY12","40","5","EOSD","V9","FY12",416726.88,"MRS","2013-05-16T12:35:59",0]
["405|EOSE|V9|FY12","40","5","EOSE","V9","FY12",82649.53,"MRS","2013-05-16T12:35:59",0]
["405|EOSI|V9|FY12","40","5","EOSI","V9","FY12",2564338.9900000002,"MRS","2013-05-16T12:35:59",0]
["405|EOSP|V9|FY11","40","5","EOSP","V9","FY11",86.95,"DS","2013-04-24T12:11:34",0]
["405|EOSR|V9|FY11","40","5","EOSR","V9","FY11",2163694.0299999998,"DS","2013-04-24T12:11:34",0]
["405|EOSR|V9|FY13","40","5","EOSR","V9","FY13",0,"MRS","2013-04-24T12:11:34",0]
["405|EOSU|V9|FY10","40","5","EOSU","V9","FY10",288747.09999999998,"DS","2013-04-24T12:11:34",0]
["405|EOSU|V9|FY11","40","5","EOSU","V9","FY11",2844592.26,"DS","2013-04-24T12:11:34",0]
["405|EOSU|V9|FY13","40","5","EOSU","V9","FY13",2118631,"MRS","2013-04-24T12:11:34",0]
["405|EPRO|V9|FY11","40","5","EPRO","V9","FY11",64121049,"DS","2013-04-24T12:11:34",0]
["405|EPRO|V9|FY12","40","5","EPRO","V9","FY12",75161803,"XOPM","2013-04-24T12:11:34",0]
["405|ETAX|V9|FY11","40","5","ETAX","V9","FY11",58285832,"DS","2013-04-24T12:11:34",0]
["405|EZLW|V9|FY13","40","5","EZLW","V9","FY13",-167054,"MRS","2013-04-24T12:11:34",0]
["405|EZSE|V9|FY10","40","5","EZSE","V9","FY10",-12179247.25,"DS","2013-04-24T12:11:34",0]
["405|Fxxx|V9|FY11","40","5","Fxxx","V9","FY11",333.05029999999988,"XMRS4","2013-04-24T12:11:34",0]
["405|LCAC|V9|FY11","40","5","LCAC","V9","FY11",-47864761.530000001,"DS","2013-04-24T12:11:34",0]
["405|LCAI|V9|FY11","40","5","LCAI","V9","FY11",-9098397.5700000003,"DS","2013-04-24T12:11:34",0]
["405|LCCA|V9|FY10","40","5","LCCA","V9","FY10",-54904239.149999999,"MRS6","2013-04-24T12:11:34",0]
["405|LCCA|V9|FY11","40","5","LCCA","V9","FY11",-70748281.569999993,"DS","2013-04-24T12:11:34",0]
["405|LCEM|V9|FY10","40","5","LCEM","V9","FY10",-31423925.600000001,"MRS6","2013-04-24T12:11:34",0]
["405|LCEM|V9|FY11","40","5","LCEM","V9","FY11",-35141473.039999999,"DS","2013-04-24T12:11:34",0]
["405|LCOT|V9|FY10","40","5","LCOT","V9","FY10",-1909825.57,"MRS6","2013-04-24T12:11:34",0]
["405|LCOT|V9|FY11","40","5","LCOT","V9","FY11",-1817786.3,"DS","2013-04-24T12:11:34",0]
["405|LCPD|V9|FY11","40","5","LCPD","V9","FY11",-42632733,"DS","2013-04-24T12:11:34",0]
["405|LCTP|V9|FY11","40","5","LCTP","V9","FY11",-14229779,"DS","2013-04-24T12:11:34",0]
["405|LCUR|V9|FY11","40","5","LCUR","V9","FY11",-7526883.79,"DS","2013-04-24T12:11:34",0]
["405|EOSO|V9|FY14","40","5","EOSO","V9","FY14",33220969.544799998,"MRS","2013-05-15T16:15:47",0]
["405|EOSR|V9|FY14","40","5","EOSR","V9","FY14",10250,"MRS","2013-05-15T16:15:47",0]
["405|EOSS|V9|FY14","40","5","EOSS","V9","FY14",34206.300000000003,"MRS","2013-05-15T16:15:47",0]
["405|EOSO|V9|FY12","40","5","EOSO","V9","FY12",40067718.340000071,"MRS","2013-05-16T12:35:59",0]
["405|EOSR|V9|FY12","40","5","EOSR","V9","FY12",2414787.79,"MRS","2013-05-16T12:35:59",0]
["405|EOSU|V9|FY12","40","5","EOSU","V9","FY12",2202621.13,"MRS","2013-05-16T12:35:59",0]
["405|ETAX|V9|FY12","40","5","ETAX","V9","FY12",55555739,"MRS","2013-05-16T12:35:59",0]
["405|EZSE|V9|FY12","40","5","EZSE","V9","FY12",95302.49,"MRS","2013-05-16T12:35:59",0]
["405|LCAC|V9|FY12","40","5","LCAC","V9","FY12",-30806095.27,"MRS","2013-05-16T12:35:59",0]
["405|LCAI|V9|FY12","40","5","LCAI","V9","FY12",-10529062.800000001,"MRS","2013-05-16T12:35:59",0]
["405|LCCA|V9|FY12","40","5","LCCA","V9","FY12",-74592948.799999997,"MRS","2013-05-16T12:35:59",0]
["405|LCEM|V9|FY12","40","5","LCEM","V9","FY12",-34529149.819999993,"MRS","2013-05-16T12:35:59",0]
["405|LCOT|V9|FY12","40","5","LCOT","V9","FY12",-1557778.96,"MRS","2013-05-16T12:35:59",0]
["405|LCPD|V9|FY12","40","5","LCPD","V9","FY12",-59759644,"MRS","2013-05-16T12:35:59",0]
["405|LCTP|V9|FY12","40","5","LCTP","V9","FY12",-23031917.300000001,"MRS","2013-05-16T12:35:59",0]
["405|LNED|V9|FY10","40","5","LNED","V9","FY10",-1681437676.3499999,"MRS6","2013-04-24T12:11:34",0]
["405|LNED|V9|FY11","40","5","LNED","V9","FY11",-1774985055.3699999,"DS","2013-04-24T12:11:34",0]
["405|LNEQ|V9|FY10","40","5","LNEQ","V9","FY10",-2538793155,"MRS6","2013-04-24T12:11:34",0]
["405|LNEQ|V9|FY11","40","5","LNEQ","V9","FY11",-2538793155.02,"DS","2013-04-24T12:11:34",0]
["405|LCUR|V9|FY12","40","5","LCUR","V9","FY12",-6618827.9100000001,"MRS","2013-05-16T12:35:59",0]
["405|LNOT|V9|FY10","40","5","LNOT","V9","FY10",-855000,"MRS6","2013-04-24T12:11:34",0]
["405|LNRE|V9|FY10","40","5","LNRE","V9","FY10",27237266,"MRS6","2013-04-24T12:11:34",0]
["405|LNRE|V9|FY11","40","5","LNRE","V9","FY11",-40666877.560000002,"DS","2013-04-24T12:11:34",0]
["405|LNTP|V9|FY11","40","5","LNTP","V9","FY11",-20939316,"DS","2013-04-24T12:11:34",0]
["405|ROOI|V9|FY11","40","5","ROOI","V9","FY11",-50,"DS","2013-04-24T12:11:34",0]
["405|RREX|V9|FY11","40","5","RREX","V9","FY11",-625,"DS","2013-04-24T12:11:34",0]
["405|RURV|V9|FY11","40","5","RURV","V9","FY11",0.01,"DS","2013-04-24T12:11:34",0]
["405|EOSU|V9|FY14","40","5","EOSU","V9","FY14",3216393.8250000002,"MRS","2013-05-15T16:15:47",0]
["405|LNED|V9|FY12","40","5","LNED","V9","FY12",-1874895069.6999998,"MRS","2013-05-16T12:35:59",0]
["405|LNEQ|V9|FY12","40","5","LNEQ","V9","FY12",-2538793155.02,"MRS","2013-05-16T12:35:59",0]
["405|LNOT|V9|FY12","40","5","LNOT","V9","FY12",-476205.12,"MRS","2013-05-16T12:35:59",0]
["405|LNRE|V9|FY12","40","5","LNRE","V9","FY12",-97301891,"MRS","2013-05-16T12:35:59",0]
["405|LNTP|V9|FY12","40","5","LNTP","V9","FY12",-42455093.700000003,"MRS","2013-05-16T12:35:59",0]
["403|EZSW|V9|FY14","40","3","EZSW","V9","FY14",-3108593.1969821714,"RJ","2013-04-30T16:24:59",0]
["401|KDTX|V9|FY09","40","1","KDTX","V9","FY09",-5922000,"AM1","2013-06-04T14:45:57",0]
["401|KETX|V9|FY09","40","1","KETX","V9","FY09",-154132.96576154357,"AM1","2013-06-04T14:45:57",0]
["401|KSTX|V9|FY09","40","1","KSTX","V9","FY09",-192000,"AM1","2013-06-04T14:45:57",0]
["402|KDTX|V9|FY09","40","2","KDTX","V9","FY09",-4769000,"AM1","2013-06-04T14:45:57",0]
["402|KETX|V9|FY09","40","2","KETX","V9","FY09",-138867.03423845646,"AM1","2013-06-04T14:45:57",0]
["402|KPTX|V9|FY09","40","2","KPTX","V9","FY09",-988000,"AM1","2013-06-04T14:45:57",0]
["402|KSTX|V9|FY09","40","2","KSTX","V9","FY09",-253000,"AM1","2013-06-04T14:45:57",0]
["402|KTTX|V9|FY09","40","2","KTTX","V9","FY09",-370000,"AM1","2013-06-04T14:45:57",0]
["401|KDEO|V9|FY10","40","1","KDEO","V9","FY10",1310667718.3448365,"AM1","2013-06-04T14:45:57",0]
["401|KDEI|V9|FY10","40","1","KDEI","V9","FY10",42612704.044584036,"AM1","2013-06-04T14:45:57",0]
["401|KDED|V9|FY10","40","1","KDED","V9","FY10",-29506462.123619359,"AM1","2013-06-04T14:45:57",0]
["401|KDEX|V9|FY10","40","1","KDEX","V9","FY10",-3445467.6931703673,"AM1","2013-06-04T14:45:57",0]
["401|KDEA|V9|FY10","40","1","KDEA","V9","FY10",41958566.096829638,"AM1","2013-06-04T14:45:57",0]
["401|KDTO|V9|FY10","40","1","KDTO","V9","FY10",1311275603.2861924,"AM1","2013-06-04T14:45:57",0]
["401|KDTD|V9|FY10","40","1","KDTD","V9","FY10",-29611270.844664682,"AM1","2013-06-04T14:45:57",0]
["401|KPEO|V9|FY10","40","1","KPEO","V9","FY10",20569668.831895042,"AM1","2013-06-04T14:45:57",0]
["401|KPEI|V9|FY10","40","1","KPEI","V9","FY10",659034.42662064137,"AM1","2013-06-04T14:45:57",0]
["401|KPED|V9|FY10","40","1","KPED","V9","FY10",-1754811.6644697755,"AM1","2013-06-04T14:45:57",0]
["401|KPEA|V9|FY10","40","1","KPEA","V9","FY10",50314,"AM1","2013-06-04T14:45:57",0]
["401|KPTO|V9|FY10","40","1","KPTO","V9","FY10",14835019.952007802,"AM1","2013-06-04T14:45:57",0]
["401|KPTD|V9|FY10","40","1","KPTD","V9","FY10",-1136487.0639022563,"AM1","2013-06-04T14:45:57",0]
["401|KREO|V9|FY10","40","1","KREO","V9","FY10",47084141.113404185,"AM1","2013-06-04T14:45:57",0]
["401|KREI|V9|FY10","40","1","KREI","V9","FY10",1533605.4393089339,"AM1","2013-06-04T14:45:57",0]
["401|KRED|V9|FY10","40","1","KRED","V9","FY10",-1852534.2176797974,"AM1","2013-06-04T14:45:57",0]
["401|KREA|V9|FY10","40","1","KREA","V9","FY10",1682057.73,"AM1","2013-06-04T14:45:57",0]
["401|KRTO|V9|FY10","40","1","KRTO","V9","FY10",35595678.982087255,"AM1","2013-06-04T14:45:57",0]
["401|KRTD|V9|FY10","40","1","KRTD","V9","FY10",-1331105.465755011,"AM1","2013-06-04T14:45:57",0]
["401|KSEO|V9|FY10","40","1","KSEO","V9","FY10",199406.50246389289,"AM1","2013-06-04T14:45:57",0]
["401|KSEI|V9|FY10","40","1","KSEI","V9","FY10",16204.309235600749,"AM1","2013-06-04T14:45:57",0]
["401|KSED|V9|FY10","40","1","KSED","V9","FY10",-237467.6567732761,"AM1","2013-06-04T14:45:57",0]
["401|KSEX|V9|FY10","40","1","KSEX","V9","FY10",-21719.99770273879,"AM1","2013-06-04T14:45:57",0]
["401|KSEA|V9|FY10","40","1","KSEA","V9","FY10",613956.32229726121,"AM1","2013-06-04T14:45:57",0]
["401|KSTO|V9|FY10","40","1","KSTO","V9","FY10",7048.2366127033629,"AM1","2013-06-04T14:45:57",0]
["401|KSTD|V9|FY10","40","1","KSTD","V9","FY10",-37776.823612703352,"AM1","2013-06-04T14:45:57",0]
["402|KDEO|V9|FY10","40","2","KDEO","V9","FY10",1490087364.0766001,"AM1","2013-06-04T14:45:57",0]
["402|KDEI|V9|FY10","40","2","KDEI","V9","FY10",48460110.254192315,"AM1","2013-06-04T14:45:57",0]
["402|KDED|V9|FY10","40","2","KDED","V9","FY10",-48239724.277505115,"AM1","2013-06-04T14:45:57",0]
["402|KDEX|V9|FY10","40","2","KDEX","V9","FY10",-2784915.1061805217,"AM1","2013-06-04T14:45:57",0]
["402|KDEA|V9|FY10","40","2","KDEA","V9","FY10",48582162.733819485,"AM1","2013-06-04T14:45:57",0]
["402|KDTO|V9|FY10","40","2","KDTO","V9","FY10",1444969479.4174132,"AM1","2013-06-04T14:45:57",0]
["402|KDTD|V9|FY10","40","2","KDTD","V9","FY10",-41424414.210125588,"AM1","2013-06-04T14:45:57",0]
["402|KPEO|V9|FY10","40","2","KPEO","V9","FY10",120248960.47236741,"AM1","2013-06-04T14:45:57",0]
["402|KPEI|V9|FY10","40","2","KPEI","V9","FY10",3931778.866054493,"AM1","2013-06-04T14:45:57",0]
["402|KPED|V9|FY10","40","2","KPED","V9","FY10",-8442068.5436960384,"AM1","2013-06-04T14:45:57",0]
["402|KPEX|V9|FY10","40","2","KPEX","V9","FY10",-4083092.3363290196,"AM1","2013-06-04T14:45:57",0]
["402|KPEA|V9|FY10","40","2","KPEA","V9","FY10",5238258.1836709809,"AM1","2013-06-04T14:45:57",0]
["402|KPTO|V9|FY10","40","2","KPTO","V9","FY10",94389028.591746539,"AM1","2013-06-04T14:45:57",0]
["402|KPTD|V9|FY10","40","2","KPTD","V9","FY10",-6304764.0472288523,"AM1","2013-06-04T14:45:57",0]
["402|KSEI|V9|FY10","40","2","KSEI","V9","FY10",64030.198722713765,"AM1","2013-06-04T14:45:57",0]
["402|KSED|V9|FY10","40","2","KSED","V9","FY10",-206497.39088075189,"AM1","2013-06-04T14:45:57",0]
["402|KSEX|V9|FY10","40","2","KSEX","V9","FY10",-189855.10323404131,"AM1","2013-06-04T14:45:57",0]
["402|KSEA|V9|FY10","40","2","KSEA","V9","FY10",4001887.4201696101,"AM1","2013-06-04T14:45:57",0]
["402|KSTD|V9|FY10","40","2","KSTD","V9","FY10",-199531.92815798041,"AM1","2013-06-04T14:45:57",0]
["402|KTEO|V9|FY10","40","2","KTEO","V9","FY10",426842373.7440927,"AM1","2013-06-04T14:45:57",0]
["402|KTEI|V9|FY10","40","2","KTEI","V9","FY10",14033816.476466013,"AM1","2013-06-04T14:45:57",0]
["402|KTED|V9|FY10","40","2","KTED","V9","FY10",-29611807.895560071,"AM1","2013-06-04T14:45:57",0]
["402|KTEX|V9|FY10","40","2","KTEX","V9","FY10",-6711288.6690595597,"AM1","2013-06-04T14:45:57",0]
["402|KTEA|V9|FY10","40","2","KTEA","V9","FY10",23428782.290940437,"AM1","2013-06-04T14:45:57",0]
["402|KTTO|V9|FY10","40","2","KTTO","V9","FY10",360172362.45748371,"AM1","2013-06-04T14:45:57",0]
["402|KTTD|V9|FY10","40","2","KTTD","V9","FY10",-20743226.735019065,"AM1","2013-06-04T14:45:57",0]
["401|KBEO|V9|FY10","40","1","KBEO","V9","FY10",675642.32313320506,"AM1","2013-06-04T14:45:57",0]
["401|KBED|V9|FY10","40","1","KBED","V9","FY10",-24947.994436378562,"AM1","2013-06-04T14:45:57",0]
["401|KBEX|V9|FY10","40","1","KBEX","V9","FY10",-6442.5248981527448,"AM1","2013-06-04T14:45:57",0]
["401|KBEI|V9|FY10","40","1","KBEI","V9","FY10",21620.554340262563,"AM1","2013-06-04T14:45:57",0]
["401|KBTO|V9|FY10","40","1","KBTO","V9","FY10",54610.544253697226,"AM1","2013-06-04T14:45:57",0]
["401|KBTD|V9|FY10","40","1","KBTD","V9","FY10",-3946.3680146043807,"AM1","2013-06-04T14:45:57",0]
["401|KEEO|V9|FY10","40","1","KEEO","V9","FY10",881644.5405755504,"AM1","2013-06-04T14:45:57",0]
["401|KEED|V9|FY10","40","1","KEED","V9","FY10",-345037.76010075468,"AM1","2013-06-04T14:45:57",0]
["401|KEEA|V9|FY10","40","1","KEEA","V9","FY10",1006444.071931752,"AM1","2013-06-04T14:45:57",0]
["401|KEEX|V9|FY10","40","1","KEEX","V9","FY10",-86622.548840712276,"AM1","2013-06-04T14:45:57",0]
["401|KEEI|V9|FY10","40","1","KEEI","V9","FY10",44315.730449325645,"AM1","2013-06-04T14:45:57",0]
["401|KETO|V9|FY10","40","1","KETO","V9","FY10",513212.60169436812,"AM1","2013-06-04T14:45:57",0]
["401|KETD|V9|FY10","40","1","KETD","V9","FY10",-244785.19702933676,"AM1","2013-06-04T14:45:57",0]
["401|KLEO|V9|FY10","40","1","KLEO","V9","FY10",5770808.3436344042,"AM1","2013-06-04T14:45:57",0]
["401|KLEA|V9|FY10","40","1","KLEA","V9","FY10",2170084.46,"AM1","2013-06-04T14:45:57",0]
["401|KLEI|V9|FY10","40","1","KLEI","V9","FY10",219387.21835630093,"AM1","2013-06-04T14:45:57",0]
["401|KCEO|V9|FY10","40","1","KCEO","V9","FY10",1623605.3723377846,"AM1","2013-06-04T14:45:57",0]
["401|KCED|V9|FY10","40","1","KCED","V9","FY10",-544670.35668487998,"AM1","2013-06-04T14:45:57",0]
["401|KCEI|V9|FY10","40","1","KCEI","V9","FY10",51955.371914809111,"AM1","2013-06-04T14:45:57",0]
["401|KCTO|V9|FY10","40","1","KCTO","V9","FY10",963146.68081501592,"AM1","2013-06-04T14:45:57",0]
["401|KCTD|V9|FY10","40","1","KCTD","V9","FY10",-762530.27560611651,"AM1","2013-06-04T14:45:57",0]
["401|KIEO|V9|FY10","40","1","KIEO","V9","FY10",53076.902760330573,"AM1","2013-06-04T14:45:57",0]
["401|KIED|V9|FY10","40","1","KIED","V9","FY10",-54775.363648661179,"AM1","2013-06-04T14:45:57",0]
["401|KIEI|V9|FY10","40","1","KIEI","V9","FY10",1698.4608883305789,"AM1","2013-06-04T14:45:57",0]
["402|KBEO|V9|FY10","40","2","KBEO","V9","FY10",5089010.1296981368,"AM1","2013-06-04T14:45:57",0]
["402|KBED|V9|FY10","40","2","KBED","V9","FY10",-187910.95829168853,"AM1","2013-06-04T14:45:57",0]
["402|KBEX|V9|FY10","40","2","KBEX","V9","FY10",-48525.785530264788,"AM1","2013-06-04T14:45:57",0]
["402|KBEI|V9|FY10","40","2","KBEI","V9","FY10",162848.32415034034,"AM1","2013-06-04T14:45:57",0]
["402|KBTO|V9|FY10","40","2","KBTO","V9","FY10",411332.45118009287,"AM1","2013-06-04T14:45:57",0]
["402|KBTD|V9|FY10","40","2","KBTD","V9","FY10",-29724.465318728955,"AM1","2013-06-04T14:45:57",0]
["402|KEEO|V9|FY10","40","2","KEEO","V9","FY10",794323.01842335681,"AM1","2013-06-04T14:45:57",0]
["402|KEED|V9|FY10","40","2","KEED","V9","FY10",-310863.87139010429,"AM1","2013-06-04T14:45:57",0]
["402|KEEA|V9|FY10","40","2","KEEA","V9","FY10",906761.91628117615,"AM1","2013-06-04T14:45:57",0]
["402|KEEX|V9|FY10","40","2","KEEX","V9","FY10",-78043.112946359848,"AM1","2013-06-04T14:45:57",0]
["402|KEEI|V9|FY10","40","2","KEEI","V9","FY10",39926.527250046231,"AM1","2013-06-04T14:45:57",0]
["402|KETO|V9|FY10","40","2","KETO","V9","FY10",462382.01918048551,"AM1","2013-06-04T14:45:57",0]
["402|KETD|V9|FY10","40","2","KETD","V9","FY10",-220540.71410998199,"AM1","2013-06-04T14:45:57",0]
["402|KLEO|V9|FY10","40","2","KLEO","V9","FY10",41926264.878816426,"AM1","2013-06-04T14:45:57",0]
["402|KLEX|V9|FY10","40","2","KLEX","V9","FY10",-1695983.6885583904,"AM1","2013-06-04T14:45:57",0]
["402|KLEI|V9|FY10","40","2","KLEI","V9","FY10",1341640.4761221255,"AM1","2013-06-04T14:45:57",0]
["402|KCEO|V9|FY10","40","2","KCEO","V9","FY10",1576791.0627815186,"AM1","2013-06-04T14:45:57",0]
["402|KCED|V9|FY10","40","2","KCED","V9","FY10",-528965.57575818605,"AM1","2013-06-04T14:45:57",0]
["402|KCEI|V9|FY10","40","2","KCEI","V9","FY10",50457.314009008594,"AM1","2013-06-04T14:45:57",0]
["402|KCTO|V9|FY10","40","2","KCTO","V9","FY10",935375.74113227625,"AM1","2013-06-04T14:45:57",0]
["402|KCTD|V9|FY10","40","2","KCTD","V9","FY10",-740543.81942874484,"AM1","2013-06-04T14:45:57",0]
["402|KIEO|V9|FY10","40","2","KIEO","V9","FY10",51546.507136834814,"AM1","2013-06-04T14:45:57",0]
["402|KIED|V9|FY10","40","2","KIED","V9","FY10",-53195.995365213545,"AM1","2013-06-04T14:45:57",0]
["402|KIEI|V9|FY10","40","2","KIEI","V9","FY10",1649.4882283787144,"AM1","2013-06-04T14:45:57",0]
["401|EOSA|V9|FY13","40","1","EOSA","V9","FY13",-964902.40012475546,null,"2013-04-30T16:24:59",0]
["402|EOSA|V9|FY13","40","2","EOSA","V9","FY13",-1013373.9972751836,null,"2013-04-30T16:24:59",0]
["405|EOSA|V9|FY13","40","5","EOSA","V9","FY13",1978276.3973999391,null,"2013-04-30T16:24:59",0]
["401|EOSA|V9|FY13","40","1","EOSA","V9","FY13",16729.791690561091,null,"2013-04-30T16:24:59",0]
["402|EOSA|V9|FY13","40","2","EOSA","V9","FY13",17570.208009486829,null,"2013-04-30T16:24:59",0]
["401|KBTX|V9|FY10","40","1","KBTX","V9","FY10",-3445.9988441974297,"AM1","2013-06-04T14:45:57",0]
["401|KDTX|V9|FY10","40","1","KDTX","V9","FY10",-3347843.29,"AM1","2013-06-04T14:45:57",0]
["401|KETX|V9|FY10","40","1","KETX","V9","FY10",-84168.172429511847,"AM1","2013-06-04T14:45:57",0]
["401|KSTX|V9|FY10","40","1","KSTX","V9","FY10",-21104.58,"AM1","2013-06-04T14:45:57",0]
["402|KBTX|V9|FY10","40","2","KBTX","V9","FY10",-25955.631292788876,"AM1","2013-06-04T14:45:57",0]
["402|KDTX|V9|FY10","40","2","KDTX","V9","FY10",-2706006.9,"AM1","2013-06-04T14:45:57",0]
["402|KETX|V9|FY10","40","2","KETX","V9","FY10",-75831.827570488167,"AM1","2013-06-04T14:45:57",0]
["402|KPTX|V9|FY10","40","2","KPTX","V9","FY10",-3967401.38,"AM1","2013-06-04T14:45:57",0]
["402|KSTX|V9|FY10","40","2","KSTX","V9","FY10",-184475.72,"AM1","2013-06-04T14:45:57",0]
["402|KTTX|V9|FY10","40","2","KTTX","V9","FY10",-6521130,"AM1","2013-06-04T14:45:57",0]
["401|KDEO|V9|FY11","40","1","KDEO","V9","FY11",1365732526.3626308,"AM1","2013-06-04T14:45:57",0]
["402|KPEI|V9|FY09","40","2","KPEI","V9","FY09",2401872.5600815713,"AM1","2013-06-04T14:45:56",0]
["402|KPED|V9|FY09","40","2","KPED","V9","FY09",-7904399.3643047316,"AM1","2013-06-04T14:45:56",0]
["402|KPEX|V9|FY09","40","2","KPEX","V9","FY09",-985281.45497594005,"AM1","2013-06-04T14:45:56",0]
["402|KPEA|V9|FY09","40","2","KPEA","V9","FY09",11315718.54502406,"AM1","2013-06-04T14:45:56",0]
["402|KPTO|V9|FY09","40","2","KPTO","V9","FY09",89103010.153308734,"AM1","2013-06-04T14:45:56",0]
["402|KPTD|V9|FY09","40","2","KPTD","V9","FY09",-6026981.5615621852,"AM1","2013-06-04T14:45:56",0]
["402|KSEO|V9|FY09","40","2","KSEO","V9","FY09",2066497.9752640929,"AM1","2013-06-04T14:45:56",0]
["402|KSEI|V9|FY09","40","2","KSEI","V9","FY09",41329.959505281855,"AM1","2013-06-04T14:45:56",0]
["402|KSED|V9|FY09","40","2","KSED","V9","FY09",-2071275.6170044758,"AM1","2013-06-04T14:45:56",0]
["402|KSEX|V9|FY09","40","2","KSEX","V9","FY09",-252303.8543612478,"AM1","2013-06-04T14:45:56",0]
["402|KSTO|V9|FY09","40","2","KSTO","V9","FY09",1202606.0399977039,"AM1","2013-06-04T14:45:56",0]
["402|KSTD|V9|FY09","40","2","KSTD","V9","FY09",-1181985.8168380954,"AM1","2013-06-04T14:45:56",0]
["402|KTEO|V9|FY09","40","2","KTEO","V9","FY09",427076374.29334605,"AM1","2013-06-04T14:45:56",0]
["402|KTEI|V9|FY09","40","2","KTEI","V9","FY09",8730357.6666529421,"AM1","2013-06-04T14:45:56",0]
["402|KTED|V9|FY09","40","2","KTED","V9","FY09",-27847376.294508446,"AM1","2013-06-04T14:45:56",0]
["402|KTEX|V9|FY09","40","2","KTEX","V9","FY09",-368981.92139787233,"AM1","2013-06-04T14:45:56",0]
["402|KTEA|V9|FY09","40","2","KTEA","V9","FY09",18883018.078602131,"AM1","2013-06-04T14:45:56",0]
["402|KTTO|V9|FY09","40","2","KTTO","V9","FY09",361325240.17650282,"AM1","2013-06-04T14:45:56",0]
["402|KTTD|V9|FY09","40","2","KTTD","V9","FY09",-20034877.719019067,"AM1","2013-06-04T14:45:56",0]
["401|KBEO|V9|FY09","40","1","KBEO","V9","FY09",689418.16152868723,"AM1","2013-06-04T14:45:56",0]
["401|KBED|V9|FY09","40","1","KBED","V9","FY09",-24291.509792598525,"AM1","2013-06-04T14:45:56",0]
["401|KBEX|V9|FY09","40","1","KBEX","V9","FY09",-3272.691833457427,"AM1","2013-06-04T14:45:56",0]
["401|KBEI|V9|FY09","40","1","KBEI","V9","FY09",13788.363230573745,"AM1","2013-06-04T14:45:56",0]
["401|KBTO|V9|FY09","40","1","KBTO","V9","FY09",58556.91226830161,"AM1","2013-06-04T14:45:56",0]
["401|KBTD|V9|FY09","40","1","KBTD","V9","FY09",-3946.3680146043807,"AM1","2013-06-04T14:45:56",0]
["401|KEEO|V9|FY09","40","1","KEEO","V9","FY09",894171.44910961413,"AM1","2013-06-04T14:45:56",0]
["401|KEED|V9|FY09","40","1","KEED","V9","FY09",-272054.14643191989,"AM1","2013-06-04T14:45:56",0]
["401|KEEA|V9|FY09","40","1","KEEA","V9","FY09",239251.29595610287,"AM1","2013-06-04T14:45:56",0]
["401|KEEX|V9|FY09","40","1","KEEX","V9","FY09",-153708.85907418057,"AM1","2013-06-04T14:45:56",0]
["401|KEEI|V9|FY09","40","1","KEEI","V9","FY09",20275.941941753314,"AM1","2013-06-04T14:45:56",0]
["401|KETO|V9|FY09","40","1","KETO","V9","FY09",680014.94637297408,"AM1","2013-06-04T14:45:56",0]
["401|KETD|V9|FY09","40","1","KETD","V9","FY09",-166802.34467860596,"AM1","2013-06-04T14:45:56",0]
["401|KLEO|V9|FY09","40","1","KLEO","V9","FY09",5657655.238857259,"AM1","2013-06-04T14:45:56",0]
["401|KLEI|V9|FY09","40","1","KLEI","V9","FY09",113153.10477714518,"AM1","2013-06-04T14:45:56",0]
["401|KCEO|V9|FY09","40","1","KCEO","V9","FY09",1653045.6168091076,"AM1","2013-06-04T14:45:56",0]
["401|KCED|V9|FY09","40","1","KCED","V9","FY09",-505834.17429336335,"AM1","2013-06-04T14:45:56",0]
["401|KCEA|V9|FY09","40","1","KCEA","V9","FY09",438943.58166916674,"AM1","2013-06-04T14:45:56",0]
["401|KCEI|V9|FY09","40","1","KCEI","V9","FY09",37450.348152873812,"AM1","2013-06-04T14:45:56",0]
["401|KCTO|V9|FY09","40","1","KCTO","V9","FY09",1213576.1111404379,"AM1","2013-06-04T14:45:56",0]
["401|KCTD|V9|FY09","40","1","KCTD","V9","FY09",-689373.01199458877,"AM1","2013-06-04T14:45:56",0]
["401|KIEO|V9|FY09","40","1","KIEO","V9","FY09",121212.57387861186,"AM1","2013-06-04T14:45:56",0]
["401|KIED|V9|FY09","40","1","KIED","V9","FY09",-70559.922595853524,"AM1","2013-06-04T14:45:56",0]
["401|KIEI|V9|FY09","40","1","KIEI","V9","FY09",2424.251477572237,"AM1","2013-06-04T14:45:56",0]
["402|KBEO|V9|FY09","40","2","KBEO","V9","FY09",5192771.2156149996,"AM1","2013-06-04T14:45:56",0]
["402|KBED|V9|FY09","40","2","KBED","V9","FY09",-182966.24584872747,"AM1","2013-06-04T14:45:56",0]
["401|SP1C|V9|FY15","40","1","SP1C","V9","FY15",792643.31962464738,"AM3","2013-06-04T14:48:10",0]
["401|SS1C|V9|FY15","40","1","SS1C","V9","FY15",98584.14895323274,"AM3","2013-06-04T14:48:10",0]
["402|SD2C|V9|FY15","40","2","SD2C","V9","FY15",30629030.064279526,"AM3","2013-06-04T14:48:10",0]
["402|SP2C|V9|FY15","40","2","SP2C","V9","FY15",2378293.0469482602,"AM3","2013-06-04T14:48:10",0]
["402|ST2C|V9|FY15","40","2","ST2C","V9","FY15",7039649.6368863173,"AM3","2013-06-04T14:48:10",0]
["401|CD1D|V9|FY10","40","1","CD1D","V9","FY10",23425807,"CM2","2013-05-16T09:28:38",0]
["402|CD2D|V9|FY10","40","2","CD2D","V9","FY10",20173596,"CM2","2013-05-16T09:28:38",0]
["402|CD6D|V9|FY10","40","2","CD6D","V9","FY10",77272,"CM2","2013-05-16T09:28:38",0]
["401|CD1G|V9|FY11","40","1","CD1G","V9","FY11",686533.62,"CM2","2013-05-16T09:28:38",0]
["401|CD1M|V9|FY11","40","1","CD1M","V9","FY11",4578660.6919999998,"CM2","2013-05-16T09:28:38",0]
["401|CD1Q|V9|FY11","40","1","CD1Q","V9","FY11",550040.48800000001,"CM2","2013-05-16T09:28:38",0]
["401|CD1R|V9|FY11","40","1","CD1R","V9","FY11",11393700,"CM2","2013-05-16T09:28:38",0]
["401|CM1R|V9|FY11","40","1","CM1R","V9","FY11",3754000,"CM2","2013-05-16T09:28:38",0]
["401|CP1G|V9|FY11","40","1","CP1G","V9","FY11",55539.380000000012,"CM2","2013-05-16T09:28:38",0]
["401|CP1M|V9|FY11","40","1","CP1M","V9","FY11",29252.707999999995,"CM2","2013-05-16T09:28:38",0]
["401|CP1Q|V9|FY11","40","1","CP1Q","V9","FY11",653.11199999999997,"CM2","2013-05-16T09:28:38",0]
["401|CR1G|V9|FY11","40","1","CR1G","V9","FY11",30290.000000000004,"CM2","2013-05-16T09:28:38",0]
["401|CR1M|V9|FY11","40","1","CR1M","V9","FY11",16309.999999999998,"CM2","2013-05-16T09:28:38",0]
["401|CR1R|V9|FY11","40","1","CR1R","V9","FY11",82000,"CM2","2013-05-16T09:28:38",0]
["401|CS1G|V9|FY11","40","1","CS1G","V9","FY11",9087,"CM2","2013-05-16T09:28:38",0]
["401|CS1M|V9|FY11","40","1","CS1M","V9","FY11",4893,"CM2","2013-05-16T09:28:38",0]
["401|CS1R|V9|FY11","40","1","CS1R","V9","FY11",1133000,"CM2","2013-05-16T09:28:38",0]
["402|CD2G|V9|FY11","40","2","CD2G","V9","FY11",2309002.38,"CM2","2013-05-16T09:28:38",0]
["402|CD2M|V9|FY11","40","2","CD2M","V9","FY11",55768.507999999994,"CM2","2013-05-16T09:28:38",0]
["402|CD2Q|V9|FY11","40","2","CD2Q","V9","FY11",160434.31199999998,"CM2","2013-05-16T09:28:38",0]
["402|CD2R|V9|FY11","40","2","CD2R","V9","FY11",14532699.999999998,"CM2","2013-05-16T09:28:38",0]
["402|CD6Q|V9|FY11","40","2","CD6Q","V9","FY11",6000,"CM2","2013-05-16T09:28:38",0]
["402|CP2G|V9|FY11","40","2","CP2G","V9","FY11",155847.62,"CM2","2013-05-16T09:28:38",0]
["402|CP2M|V9|FY11","40","2","CP2M","V9","FY11",49455.091999999997,"CM2","2013-05-16T09:28:38",0]
["402|CP2Q|V9|FY11","40","2","CP2Q","V9","FY11",1922732.088,"CM2","2013-05-16T09:28:38",0]
["402|CP2R|V9|FY11","40","2","CP2R","V9","FY11",3848100,"CM2","2013-05-16T09:28:38",0]
["402|CT2G|V9|FY11","40","2","CT2G","V9","FY11",167000,"CM2","2013-05-16T09:28:38",0]
["402|CT2M|V9|FY11","40","2","CT2M","V9","FY11",1132740,"CM2","2013-05-16T09:28:38",0]
["402|CT2Q|V9|FY11","40","2","CT2Q","V9","FY11",450260,"CM2","2013-05-16T09:28:38",0]
["402|CT2R|V9|FY11","40","2","CT2R","V9","FY11",12162000,"CM2","2013-05-16T09:28:38",0]
["405|CC5M|V9|FY11","40","5","CC5M","V9","FY11",2015100.0000000002,"CM2","2013-05-16T09:28:38",0]
["405|CE5R|V9|FY11","40","5","CE5R","V9","FY11",13590000,"CM2","2013-05-16T09:28:38",0]
["405|CI5M|V9|FY11","40","5","CI5M","V9","FY11",223900,"CM2","2013-05-16T09:28:38",0]
["401|CD1D|V9|FY11","40","1","CD1D","V9","FY11",12772475,"CM2","2013-05-16T09:28:38",0]
["402|CD2D|V9|FY11","40","2","CD2D","V9","FY11",24225114,"CM2","2013-05-16T09:28:38",0]
["402|CP2D|V9|FY11","40","2","CP2D","V9","FY11",3924704,"CM2","2013-05-16T09:28:38",0]
["402|CS2D|V9|FY11","40","2","CS2D","V9","FY11",160000,"CM2","2013-05-16T09:28:38",0]
["401|CD1G|V9|FY12","40","1","CD1G","V9","FY12",5989649.0094254101,"CM2","2013-05-16T09:28:38",0]
["401|CD1M|V9|FY12","40","1","CD1M","V9","FY12",3805509.3979999996,"CM2","2013-05-16T09:28:38",0]
["401|CD1Q|V9|FY12","40","1","CD1Q","V9","FY12",338785.17199999996,"CM2","2013-05-16T09:28:38",0]
["401|CD1R|V9|FY12","40","1","CD1R","V9","FY12",12481785.829999998,"CM2","2013-05-16T09:28:38",0]
["401|CM1R|V9|FY12","40","1","CM1R","V9","FY12",4905000,"CM2","2013-05-16T09:28:38",0]
["401|CP1G|V9|FY12","40","1","CP1G","V9","FY12",177939.97000000003,"CM2","2013-05-16T09:28:38",0]
["401|CP1M|V9|FY12","40","1","CP1M","V9","FY12",94614.20199999999,"CM2","2013-05-16T09:28:38",0]
["401|CP1Q|V9|FY12","40","1","CP1Q","V9","FY12",1199.6279999999997,"CM2","2013-05-16T09:28:38",0]
["401|CP1R|V9|FY12","40","1","CP1R","V9","FY12",416000,"CM2","2013-05-16T09:28:38",0]
["401|CR1G|V9|FY12","40","1","CR1G","V9","FY12",103090,"CM2","2013-05-16T09:28:38",0]
["401|CR1M|V9|FY12","40","1","CR1M","V9","FY12",1608294.1432696197,"CM2","2013-05-16T09:28:38",0]
["401|CR1R|V9|FY12","40","1","CR1R","V9","FY12",1049000,"CM2","2013-05-16T09:28:38",0]
["401|CS1G|V9|FY12","40","1","CS1G","V9","FY12",30927,"CM2","2013-05-16T09:28:38",0]
["401|CS1M|V9|FY12","40","1","CS1M","V9","FY12",87652.999999999985,"CM2","2013-05-16T09:28:38",0]
["401|CS1R|V9|FY12","40","1","CS1R","V9","FY12",672000,"CM2","2013-05-16T09:28:38",0]
["402|CD2G|V9|FY12","40","2","CD2G","V9","FY12",11317531.45114539,"CM2","2013-05-16T09:28:38",0]
["402|CD2M|V9|FY12","40","2","CD2M","V9","FY12",448434.90199999994,"CM2","2013-05-16T09:28:38",0]
["402|CD2Q|V9|FY12","40","2","CD2Q","V9","FY12",202691.02800000002,"CM2","2013-05-16T09:28:38",0]
["402|CD2R|V9|FY12","40","2","CD2R","V9","FY12",20620197.371098071,"CM2","2013-05-16T09:28:38",0]
["402|CP2G|V9|FY12","40","2","CP2G","V9","FY12",205863.52449652381,"CM2","2013-05-16T09:28:38",0]
["402|CP2M|V9|FY12","40","2","CP2M","V9","FY12",90838.497999999992,"CM2","2013-05-16T09:28:38",0]
["402|CP2Q|V9|FY12","40","2","CP2Q","V9","FY12",1671294.1719999998,"CM2","2013-05-16T09:28:38",0]
["402|CP2R|V9|FY12","40","2","CP2R","V9","FY12",4113325.5727907363,"CM2","2013-05-16T09:28:38",0]
["402|CS2M|V9|FY12","40","2","CS2M","V9","FY12",432000,"CM2","2013-05-16T09:28:39",0]
["402|CS2R|V9|FY12","40","2","CS2R","V9","FY12",18000,"CM2","2013-05-16T09:28:39",0]
["402|CT2G|V9|FY12","40","2","CT2G","V9","FY12",2883.7955034766674,"CM2","2013-05-16T09:28:39",0]
["402|CT2M|V9|FY12","40","2","CT2M","V9","FY12",2257185.61,"CM2","2013-05-16T09:28:39",0]
["402|CT2Q|V9|FY12","40","2","CT2Q","V9","FY12",7448863.1579720182,"CM2","2013-05-16T09:28:39",0]
["402|CT2R|V9|FY12","40","2","CT2R","V9","FY12",16291072.248350164,"CM2","2013-05-16T09:28:39",0]
["402|CT6G|V9|FY12","40","2","CT6G","V9","FY12",31000,"CM2","2013-05-16T09:28:39",0]
["402|CT6R|V9|FY12","40","2","CT6R","V9","FY12",804000,"CM2","2013-05-16T09:28:39",0]
["405|CC5M|V9|FY12","40","5","CC5M","V9","FY12",1744200.0000000002,"CM2","2013-05-16T09:28:39",0]
["405|CE5M|V9|FY12","40","5","CE5M","V9","FY12",642000,"CM2","2013-05-16T09:28:39",0]
["405|CE5R|V9|FY12","40","5","CE5R","V9","FY12",3824000,"CM2","2013-05-16T09:28:39",0]
["405|CI5M|V9|FY12","40","5","CI5M","V9","FY12",193800,"CM2","2013-05-16T09:28:39",0]
["401|CD1D|V9|FY12","40","1","CD1D","V9","FY12",14661058.65,"CM2","2013-05-16T09:28:39",0]
["401|CM1D|V9|FY12","40","1","CM1D","V9","FY12",592000,"CM2","2013-05-16T09:28:39",0]
["402|CD2D|V9|FY12","40","2","CD2D","V9","FY12",10756825,"CM2","2013-05-16T09:28:39",0]
["401|CD1G|V9|FY13","40","1","CD1G","V9","FY13",473224.55300999992,"CM2","2013-05-16T09:28:39",0]
["401|CD1R|V9|FY13","40","1","CD1R","V9","FY13",-1602.8851049981185,"CM2","2013-05-16T09:28:39",0]
["401|CR1M|V9|FY13","40","1","CR1M","V9","FY13",198175.15489999991,"CM2","2013-05-16T09:28:39",0]
["402|CD2G|V9|FY13","40","2","CD2G","V9","FY13",7273784.4592491845,"CM2","2013-05-16T09:28:39",0]
["402|CD2M|V9|FY13","40","2","CD2M","V9","FY13",121393.59324280548,"CM2","2013-05-16T09:28:39",0]
["402|CD2R|V9|FY13","40","2","CD2R","V9","FY13",10727817.375061581,"CM2","2013-05-16T09:28:39",0]
["402|CD6Q|V9|FY13","40","2","CD6Q","V9","FY13",490883.22378273314,"CM2","2013-05-16T09:28:39",0]
["402|CP2G|V9|FY13","40","2","CP2G","V9","FY13",2264131.5050563421,"CM2","2013-05-16T09:28:39",0]
["402|CP2Q|V9|FY13","40","2","CP2Q","V9","FY13",6560.9999999999991,"CM2","2013-05-16T09:28:39",0]
["402|CP2R|V9|FY13","40","2","CP2R","V9","FY13",2287876.1422513421,"CM2","2013-05-16T09:28:39",0]
["402|CT2G|V9|FY13","40","2","CT2G","V9","FY13",4476063.5258806292,"CM2","2013-05-16T09:28:39",0]
["402|CT2M|V9|FY13","40","2","CT2M","V9","FY13",3606595.3555256925,"CM2","2013-05-16T09:28:39",0]
["402|CT2Q|V9|FY13","40","2","CT2Q","V9","FY13",-327101.41061999771,"CM2","2013-05-16T09:28:39",0]
["402|CT2R|V9|FY13","40","2","CT2R","V9","FY13",22093371.012179952,"CM2","2013-05-16T09:28:39",0]
["402|CT6Q|V9|FY13","40","2","CT6Q","V9","FY13",109110.91110542824,"CM2","2013-05-16T09:28:39",0]
["405|CB5M|V9|FY13","40","5","CB5M","V9","FY13",9365000,"CM2","2013-05-16T09:28:39",0]
["405|CC5M|V9|FY13","40","5","CC5M","V9","FY13",19296900,"CM2","2013-05-16T09:28:39",0]
["405|CE5M|V9|FY13","40","5","CE5M","V9","FY13",400000,"CM2","2013-05-16T09:28:39",0]
["405|CE5R|V9|FY13","40","5","CE5R","V9","FY13",7383000,"CM2","2013-05-16T09:28:39",0]
["405|CI5M|V9|FY13","40","5","CI5M","V9","FY13",2144100,"CM2","2013-05-16T09:28:39",0]
["401|CD1D|V9|FY13","40","1","CD1D","V9","FY13",19751930.50151328,"CM2","2013-05-16T09:28:39",0]
["402|CD2D|V9|FY13","40","2","CD2D","V9","FY13",20137900.779225674,"CM2","2013-05-16T09:28:39",0]
["401|CD1G|V9|FY14","40","1","CD1G","V9","FY14",1186863.1300000001,"CM2","2013-05-16T09:28:39",0]
["401|CD1M|V9|FY14","40","1","CD1M","V9","FY14",4463238.898,"CM2","2013-05-16T09:28:39",0]
["401|CD1Q|V9|FY14","40","1","CD1Q","V9","FY14",187624.17199999999,"CM2","2013-05-16T09:28:39",0]
["401|CD1R|V9|FY14","40","1","CD1R","V9","FY14",22080070,"CM2","2013-05-16T09:28:39",0]
["401|CM1R|V9|FY14","40","1","CM1R","V9","FY14",7533000,"CM2","2013-05-16T09:28:39",0]
["401|CP1G|V9|FY14","40","1","CP1G","V9","FY14",460241.47000000003,"CM2","2013-05-16T09:28:39",0]
["401|CP1M|V9|FY14","40","1","CP1M","V9","FY14",243661.70199999996,"CM2","2013-05-16T09:28:39",0]
["401|CP1Q|V9|FY14","40","1","CP1Q","V9","FY14",4160.6279999999988,"CM2","2013-05-16T09:28:39",0]
["401|CP1R|V9|FY14","40","1","CP1R","V9","FY14",272000,"CM2","2013-05-16T09:28:39",0]
["401|CR1G|V9|FY14","40","1","CR1G","V9","FY14",259480.00000000003,"CM2","2013-05-16T09:28:39",0]
["401|CR1M|V9|FY14","40","1","CR1M","V9","FY14",139720,"CM2","2013-05-16T09:28:39",0]
["401|CR1R|V9|FY14","40","1","CR1R","V9","FY14",6891000,"CM2","2013-05-16T09:28:39",0]
["401|CS1G|V9|FY14","40","1","CS1G","V9","FY14",77844,"CM2","2013-05-16T09:28:39",0]
["401|CS1M|V9|FY14","40","1","CS1M","V9","FY14",41916,"CM2","2013-05-16T09:28:39",0]
["401|CS1R|V9|FY14","40","1","CS1R","V9","FY14",265000,"CM2","2013-05-16T09:28:39",0]
["402|CD2G|V9|FY14","40","2","CD2G","V9","FY14",55452142.262463547,"CM2","2013-05-16T09:28:39",0]
["402|CD2M|V9|FY14","40","2","CD2M","V9","FY14",628667.35174684331,"CM2","2013-05-16T09:28:39",0]
["402|CD2Q|V9|FY14","40","2","CD2Q","V9","FY14",255002.02799999999,"CM2","2013-05-16T09:28:39",0]
["402|CD2R|V9|FY14","40","2","CD2R","V9","FY14",37118944.106382951,"CM2","2013-05-16T09:28:39",0]
["402|CP2G|V9|FY14","40","2","CP2G","V9","FY14",706151.03,"CM2","2013-05-16T09:28:39",0]
["402|CP2M|V9|FY14","40","2","CP2M","V9","FY14",315051.99799999996,"CM2","2013-05-16T09:28:39",0]
["402|CP2Q|V9|FY14","40","2","CP2Q","V9","FY14",5099183.1720000003,"CM2","2013-05-16T09:28:39",0]
["402|CP2R|V9|FY14","40","2","CP2R","V9","FY14",8326400,"CM2","2013-05-16T09:28:39",0]
["402|CS2M|V9|FY14","40","2","CS2M","V9","FY14",113000,"CM2","2013-05-16T09:28:39",0]
["402|CS2R|V9|FY14","40","2","CS2R","V9","FY14",1667000,"CM2","2013-05-16T09:28:39",0]
["402|CT2M|V9|FY14","40","2","CT2M","V9","FY14",2818422.0588559746,"CM2","2013-05-16T09:28:39",0]
["402|CT2Q|V9|FY14","40","2","CT2Q","V9","FY14",3200222.058855975,"CM2","2013-05-16T09:28:39",0]
["402|CT2R|V9|FY14","40","2","CT2R","V9","FY14",15037958.724964008,"CM2","2013-05-16T09:28:39",0]
["402|CT6G|V9|FY14","40","2","CT6G","V9","FY14",46000,"CM2","2013-05-16T09:28:39",0]
["402|CT6R|V9|FY14","40","2","CT6R","V9","FY14",42000,"CM2","2013-05-16T09:28:39",0]
["405|CB5M|V9|FY14","40","5","CB5M","V9","FY14",60000,"CM2","2013-05-16T09:28:39",0]
["405|CC5M|V9|FY14","40","5","CC5M","V9","FY14",2852100,"CM2","2013-05-16T09:28:39",0]
["405|CE5M|V9|FY14","40","5","CE5M","V9","FY14",100000,"CM2","2013-05-16T09:28:39",0]
["405|CE5R|V9|FY14","40","5","CE5R","V9","FY14",6218000,"CM2","2013-05-16T09:28:39",0]
["405|CI5M|V9|FY14","40","5","CI5M","V9","FY14",316900,"CM2","2013-05-16T09:28:39",0]
["401|CD1D|V9|FY14","40","1","CD1D","V9","FY14",21672272.840730041,"CM2","2013-05-16T09:28:39",0]
["402|CD2D|V9|FY14","40","2","CD2D","V9","FY14",21294521.900868375,"CM2","2013-05-16T09:28:39",0]
["401|CD1G|V9|FY15","40","1","CD1G","V9","FY15",25038309.151577096,"CM2","2013-05-16T09:28:39",0]
["401|CD1M|V9|FY15","40","1","CD1M","V9","FY15",1968088.8353759998,"CM2","2013-05-16T09:28:39",0]
["401|CD1Q|V9|FY15","40","1","CD1Q","V9","FY15",353431.89366400003,"CM2","2013-05-16T09:28:39",0]
["401|CD1R|V9|FY15","40","1","CD1R","V9","FY15",19525940,"CM2","2013-05-16T09:28:39",0]
["401|CM1R|V9|FY15","40","1","CM1R","V9","FY15",6064000,"CM2","2013-05-16T09:28:39",0]
["401|CP1G|V9|FY15","40","1","CP1G","V9","FY15",373833.55463999999,"CM2","2013-05-16T09:28:39",0]
["401|CP1M|V9|FY15","40","1","CP1M","V9","FY15",195804.77582399998,"CM2","2013-05-16T09:28:39",0]
["401|CP1Q|V9|FY15","40","1","CP1Q","V9","FY15",5490.2151359999989,"CM2","2013-05-16T09:28:39",0]
["401|CP1R|V9|FY15","40","1","CP1R","V9","FY15",735056,"CM2","2013-05-16T09:28:39",0]
["401|CR1G|V9|FY15","40","1","CR1G","V9","FY15",196472.64,"CM2","2013-05-16T09:28:39",0]
["401|CR1M|V9|FY15","40","1","CR1M","V9","FY15",105792.95999999999,"CM2","2013-05-16T09:28:39",0]
["401|CR1R|V9|FY15","40","1","CR1R","V9","FY15",2157816,"CM2","2013-05-16T09:28:39",0]
["401|CS1G|V9|FY15","40","1","CS1G","V9","FY15",58941.792000000001,"CM2","2013-05-16T09:28:39",0]
["401|CS1M|V9|FY15","40","1","CS1M","V9","FY15",31737.887999999995,"CM2","2013-05-16T09:28:39",0]
["401|CS1R|V9|FY15","40","1","CS1R","V9","FY15",1217000,"CM2","2013-05-16T09:28:39",0]
["402|CD2G|V9|FY15","40","2","CD2G","V9","FY15",80458225.901644051,"CM2","2013-05-16T09:28:39",0]
["402|CD2M|V9|FY15","40","2","CD2M","V9","FY15",4204633.7306707269,"CM2","2013-05-16T09:28:39",0]
["402|CD2Q|V9|FY15","40","2","CD2Q","V9","FY15",430613.00073600002,"CM2","2013-05-16T09:28:39",0]
["402|CD2R|V9|FY15","40","2","CD2R","V9","FY15",73241427.753781423,"CM2","2013-05-16T09:28:39",0]
["402|CP2G|V9|FY15","40","2","CP2G","V9","FY15",2990991.1916535059,"CM2","2013-05-16T09:28:39",0]
["402|CP2M|V9|FY15","40","2","CP2M","V9","FY15",2455923.2905759998,"CM2","2013-05-16T09:28:39",0]
["402|CP2Q|V9|FY15","40","2","CP2Q","V9","FY15",2721013.3704640004,"CM2","2013-05-16T09:28:39",0]
["402|CP2R|V9|FY15","40","2","CP2R","V9","FY15",7736295.9999999991,"CM2","2013-05-16T09:28:39",0]
["402|CS2M|V9|FY15","40","2","CS2M","V9","FY15",380928,"CM2","2013-05-16T09:28:39",0]
["402|CS2R|V9|FY15","40","2","CS2R","V9","FY15",2542000,"CM2","2013-05-16T09:28:39",0]
["402|CT2G|V9|FY15","40","2","CT2G","V9","FY15",6284803.6175155323,"CM2","2013-05-16T09:28:39",0]
["402|CT2M|V9|FY15","40","2","CT2M","V9","FY15",17126924.176931031,"CM2","2013-05-16T09:28:39",0]
["402|CT2Q|V9|FY15","40","2","CT2Q","V9","FY15",3202709.6,"CM2","2013-05-16T09:28:39",0]
["402|CT2R|V9|FY15","40","2","CT2R","V9","FY15",16984564.245790511,"CM2","2013-05-16T09:28:39",0]
["402|CT6G|V9|FY15","40","2","CT6G","V9","FY15",1304784,"CM2","2013-05-16T09:28:39",0]
["402|CT6R|V9|FY15","40","2","CT6R","V9","FY15",659456,"CM2","2013-05-16T09:28:39",0]
["405|CB5M|V9|FY15","40","5","CB5M","V9","FY15",215000,"CM2","2013-05-16T09:28:39",0]
["405|CC5M|V9|FY15","40","5","CC5M","V9","FY15",8474039.1710973512,"CM2","2013-05-16T09:28:39",0]
["405|CE5M|V9|FY15","40","5","CE5M","V9","FY15",514794.91957337654,"CM2","2013-05-16T09:28:39",0]
["405|CE5R|V9|FY15","40","5","CE5R","V9","FY15",4595059.4521119585,"CM2","2013-05-16T09:28:39",0]
["405|CI5M|V9|FY15","40","5","CI5M","V9","FY15",941559.90789970569,"CM2","2013-05-16T09:28:39",0]
["401|CD1D|V9|FY15","40","1","CD1D","V9","FY15",23407463.416032989,"CM2","2013-05-16T09:28:39",0]
["402|CD2D|V9|FY15","40","2","CD2D","V9","FY15",22554823.391842544,"CM2","2013-05-16T09:28:39",0]
["401|KQEE|V9|FY15","40","1","KQEE","V9","FY15",1.5455233781774238E-9,"AM4","2013-06-04T14:49:15",0]
["402|KQEE|V9|FY15","40","2","KQEE","V9","FY15",1.5144044723216891E-9,"AM4","2013-06-04T14:49:15",0]
["401|BDEO|V9|FY11","40","1","BDEO","V9","FY11",1275911822,"FA1","2013-05-16T09:47:45",0]
["401|BDED|V9|FY11","40","1","BDED","V9","FY11",-27518064.999999996,"FA1","2013-05-16T09:47:45",0]
["401|BDEX|V9|FY11","40","1","BDEX","V9","FY11",-4868900.0999999996,"FA1","2013-05-16T09:47:45",0]
["401|BDEA|V9|FY11","40","1","BDEA","V9","FY11",78062977.236533999,"FA1","2013-05-16T09:47:45",0]
["401|BDTO|V9|FY11","40","1","BDTO","V9","FY11",1326052208.3783298,"FA1","2013-05-16T09:47:45",0]
["401|BDTD|V9|FY11","40","1","BDTD","V9","FY11",-30697364.812474381,"FA1","2013-05-16T09:47:45",0]
["401|BPEO|V9|FY11","40","1","BPEO","V9","FY11",17570361.817592781,"FA1","2013-05-16T09:47:45",0]
["401|BPED|V9|FY11","40","1","BPED","V9","FY11",-1623697.0000000002,"FA1","2013-05-16T09:47:45",0]
["401|BPEA|V9|FY11","40","1","BPEA","V9","FY11",1190067.96719,"FA1","2013-05-16T09:47:45",0]
["401|BPTO|V9|FY11","40","1","BPTO","V9","FY11",12515412.715457201,"FA1","2013-05-16T09:47:45",0]
["401|BPTD|V9|FY11","40","1","BPTD","V9","FY11",-1088464.9178399052,"FA1","2013-05-16T09:47:45",0]
["401|BREO|V9|FY11","40","1","BREO","V9","FY11",45460418.329763979,"FA1","2013-05-16T09:47:45",0]
["401|BRED|V9|FY11","40","1","BRED","V9","FY11",-1800946,"FA1","2013-05-16T09:47:45",0]
["401|BREA|V9|FY11","40","1","BREA","V9","FY11",56109.014000000017,"FA1","2013-05-16T09:47:45",0]
["401|BRTO|V9|FY11","40","1","BRTO","V9","FY11",34204553.927570321,"FA1","2013-05-16T09:47:45",0]
["405|JFIN|V9|FY11","40","5","JFIN","V9","FY11",-5208042.2326267594,"CM3","2013-05-16T09:28:50",0]
["405|JFIN|V9|FY12","40","5","JFIN","V9","FY12",-11462270.592985718,"CM3","2013-05-16T09:28:50",0]
["405|JFIN|V9|FY13","40","5","JFIN","V9","FY13",-18034009.327811107,"CM3","2013-05-16T09:28:50",0]
["405|JFIN|V9|FY14","40","5","JFIN","V9","FY14",-9627868.1160505265,"CM3","2013-05-16T09:28:50",0]
["405|JFIN|V9|FY15","40","5","JFIN","V9","FY15",-9954331.57774291,"CM3","2013-05-16T09:28:50",0]
["401|EZSE|V9|FY15","40","1","EZSE","V9","FY15",9173540.8538863901,"CM3","2013-05-16T09:28:50",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$124","v":1}]
["402|EZSE|V9|FY15","40","2","EZSE","V9","FY15",6339327.6941337837,"CM3","2013-05-16T09:28:50",0]
["401|KDEI|V9|FY11","40","1","KDEI","V9","FY11",49698763.605454706,"AM1","2013-06-04T14:45:57",0]
["401|KDED|V9|FY11","40","1","KDED","V9","FY11",-31098060.685706194,"AM1","2013-06-04T14:45:57",0]
["401|KDEX|V9|FY11","40","1","KDEX","V9","FY11",-404040,"AM1","2013-06-04T14:45:57",0]
["401|KDEA|V9|FY11","40","1","KDEA","V9","FY11",29577369.800000001,"AM1","2013-06-04T14:45:57",0]
["401|KDTO|V9|FY11","40","1","KDTO","V9","FY11",1300294715.9415278,"AM1","2013-06-04T14:45:57",0]
["401|KDTD|V9|FY11","40","1","KDTD","V9","FY11",-29832950.977564536,"AM1","2013-06-04T14:45:57",0]
["401|KPEO|V9|FY11","40","1","KPEO","V9","FY11",19524205.594045907,"AM1","2013-06-04T14:45:57",0]
["401|KPEI|V9|FY11","40","1","KPEI","V9","FY11",704409.41498565255,"AM1","2013-06-04T14:45:57",0]
["401|KPED|V9|FY11","40","1","KPED","V9","FY11",-1820797.8150146874,"AM1","2013-06-04T14:45:57",0]
["401|KPEA|V9|FY11","40","1","KPEA","V9","FY11",85445.2,"AM1","2013-06-04T14:45:57",0]
["401|KPTO|V9|FY11","40","1","KPTO","V9","FY11",13748846.888105543,"AM1","2013-06-04T14:45:57",0]
["401|KPTD|V9|FY11","40","1","KPTD","V9","FY11",-1138749.7172355896,"AM1","2013-06-04T14:45:57",0]
["401|KREO|V9|FY11","40","1","KREO","V9","FY11",48447270.065033324,"AM1","2013-06-04T14:45:57",0]
["401|KREI|V9|FY11","40","1","KREI","V9","FY11",1746416.5223411995,"AM1","2013-06-04T14:45:57",0]
["401|KRED|V9|FY11","40","1","KRED","V9","FY11",-1929646.790673381,"AM1","2013-06-04T14:45:57",0]
["401|KREA|V9|FY11","40","1","KREA","V9","FY11",128600,"AM1","2013-06-04T14:45:57",0]
["401|KRTO|V9|FY11","40","1","KRTO","V9","FY11",35946631.246332243,"AM1","2013-06-04T14:45:57",0]
["401|KRTD|V9|FY11","40","1","KRTD","V9","FY11",-1342422.0765675108,"AM1","2013-06-04T14:45:57",0]
["401|KSEO|V9|FY11","40","1","KSEO","V9","FY11",592099.47722347872,"AM1","2013-06-04T14:45:57",0]
["401|KSEI|V9|FY11","40","1","KSEI","V9","FY11",41961.221180045228,"AM1","2013-06-04T14:45:57",0]
["401|KSED|V9|FY11","40","1","KSED","V9","FY11",-124037.1329898362,"AM1","2013-06-04T14:45:57",0]
["401|KSEA|V9|FY11","40","1","KSEA","V9","FY11",1146980,"AM1","2013-06-04T14:45:57",0]
["401|KSTO|V9|FY11","40","1","KSTO","V9","FY11",583843.15299999982,"AM1","2013-06-04T14:45:57",0]
["401|KSTD|V9|FY11","40","1","KSTD","V9","FY11",-118806.174,"AM1","2013-06-04T14:45:57",0]
["401|KMEI|V9|FY11","40","1","KMEI","V9","FY11",67571.999999999985,"AM1","2013-06-04T14:45:57",0]
["401|KMED|V9|FY11","40","1","KMED","V9","FY11",-129638.13333333332,"AM1","2013-06-04T14:45:57",0]
["401|KMEA|V9|FY11","40","1","KMEA","V9","FY11",3754000,"AM1","2013-06-04T14:45:57",0]
["401|KMTD|V9|FY11","40","1","KMTD","V9","FY11",-93850,"AM1","2013-06-04T14:45:57",0]
["402|KDEO|V9|FY11","40","2","KDEO","V9","FY11",1538889912.787107,"AM1","2013-06-04T14:45:57",0]
["402|KDEI|V9|FY11","40","2","KDEI","V9","FY11",56139640.141935855,"AM1","2013-06-04T14:45:57",0]
["402|KDED|V9|FY11","40","2","KDED","V9","FY11",-50690965.108075581,"AM1","2013-06-04T14:45:57",0]
["402|KDEX|V9|FY11","40","2","KDEX","V9","FY11",-199948,"AM1","2013-06-04T14:45:57",0]
["402|KDEA|V9|FY11","40","2","KDEA","V9","FY11",41089071.199999996,"AM1","2013-06-04T14:45:57",0]
["402|KDTO|V9|FY11","40","2","KDTO","V9","FY11",1431955268.1472874,"AM1","2013-06-04T14:45:57",0]
["402|KDTD|V9|FY11","40","2","KDTD","V9","FY11",-41707481.457668021,"AM1","2013-06-04T14:45:57",0]
["402|KPEO|V9|FY11","40","2","KPEO","V9","FY11",120976928.97839688,"AM1","2013-06-04T14:45:57",0]
["402|KPEI|V9|FY11","40","2","KPEI","V9","FY11",4510484.7976222876,"AM1","2013-06-04T14:45:57",0]
["402|KPED|V9|FY11","40","2","KPED","V9","FY11",-8985417.9610538166,"AM1","2013-06-04T14:45:57",0]
["402|KPEX|V9|FY11","40","2","KPEX","V9","FY11",-1272208,"AM1","2013-06-04T14:45:57",0]
["402|KPEA|V9|FY11","40","2","KPEA","V9","FY11",8628630.7999999989,"AM1","2013-06-04T14:45:57",0]
["402|KPTO|V9|FY11","40","2","KPTO","V9","FY11",93438213.684517696,"AM1","2013-06-04T14:45:57",0]
["402|KPTD|V9|FY11","40","2","KPTD","V9","FY11",-6474155.6017742753,"AM1","2013-06-04T14:45:57",0]
["402|KSEO|V9|FY11","40","2","KSEO","V9","FY11",3859420.2280115718,"AM1","2013-06-04T14:45:57",0]
["402|KSEI|V9|FY11","40","2","KSEI","V9","FY11",141520.76020841658,"AM1","2013-06-04T14:45:57",0]
["402|KSED|V9|FY11","40","2","KSED","V9","FY11",-428658.42851724476,"AM1","2013-06-04T14:45:57",0]
["402|KSEX|V9|FY11","40","2","KSEX","V9","FY11",-16576,"AM1","2013-06-04T14:45:57",0]
["402|KSEA|V9|FY11","40","2","KSEA","V9","FY11",143424,"AM1","2013-06-04T14:45:57",0]
["402|KSTO|V9|FY11","40","2","KSTO","V9","FY11",3791106.6350016277,"AM1","2013-06-04T14:45:57",0]
["402|KSTD|V9|FY11","40","2","KSTD","V9","FY11",-399063.85631596076,"AM1","2013-06-04T14:45:57",0]
["402|KTEO|V9|FY11","40","2","KTEO","V9","FY11",434693164.61593914,"AM1","2013-06-04T14:45:57",0]
["402|KTEI|V9|FY11","40","2","KTEI","V9","FY11",15731500.630173808,"AM1","2013-06-04T14:45:57",0]
["402|KTED|V9|FY11","40","2","KTED","V9","FY11",-31258297.777028523,"AM1","2013-06-04T14:45:57",0]
["402|KTEX|V9|FY11","40","2","KTEX","V9","FY11",-9326072,"AM1","2013-06-04T14:45:57",0]
["402|KTEA|V9|FY11","40","2","KTEA","V9","FY11",4585928,"AM1","2013-06-04T14:45:57",0]
["402|KTTO|V9|FY11","40","2","KTTO","V9","FY11",363048076.6824646,"AM1","2013-06-04T14:45:57",0]
["402|KTTD|V9|FY11","40","2","KTTD","V9","FY11",-21226211.891263276,"AM1","2013-06-04T14:45:57",0]
["401|KBEO|V9|FY11","40","1","KBEO","V9","FY11",665872.35813893634,"AM1","2013-06-04T14:45:57",0]
["401|KBED|V9|FY11","40","1","KBED","V9","FY11",-25598.449173617082,"AM1","2013-06-04T14:45:57",0]
["401|KBEI|V9|FY11","40","1","KBEI","V9","FY11",23971.404893001702,"AM1","2013-06-04T14:45:57",0]
["401|KBTO|V9|FY11","40","1","KBTO","V9","FY11",47218.177394895421,"AM1","2013-06-04T14:45:57",0]
["401|KBTD|V9|FY11","40","1","KBTD","V9","FY11",-3677.9499601406596,"AM1","2013-06-04T14:45:57",0]
["401|KEEO|V9|FY11","40","1","KEEO","V9","FY11",1587366.5828558733,"AM1","2013-06-04T14:45:57",0]
["401|KEED|V9|FY11","40","1","KEED","V9","FY11",-774295.03639047628,"AM1","2013-06-04T14:45:57",0]
["401|KEEA|V9|FY11","40","1","KEEA","V9","FY11",7040581.3513519252,"AM1","2013-06-04T14:45:57",0]
["401|KEEX|V9|FY11","40","1","KEEX","V9","FY11",-108452.79437973676,"AM1","2013-06-04T14:45:57",0]
["401|KEEI|V9|FY11","40","1","KEEI","V9","FY11",183875.66130714607,"AM1","2013-06-04T14:45:57",0]
["401|KETO|V9|FY11","40","1","KETO","V9","FY11",268427.40466503135,"AM1","2013-06-04T14:45:57",0]
["401|KETD|V9|FY11","40","1","KETD","V9","FY11",-748440.41161881527,"AM1","2013-06-04T14:45:57",0]
["401|KLEO|V9|FY11","40","1","KLEO","V9","FY11",8160280.0219907053,"AM1","2013-06-04T14:45:57",0]
["401|KLEI|V9|FY11","40","1","KLEI","V9","FY11",293770.08079166536,"AM1","2013-06-04T14:45:57",0]
["401|KCEO|V9|FY11","40","1","KCEO","V9","FY11",1130890.3875677141,"AM1","2013-06-04T14:45:57",0]
["401|KCED|V9|FY11","40","1","KCED","V9","FY11",-609597.86435405747,"AM1","2013-06-04T14:45:57",0]
["401|KCEA|V9|FY11","40","1","KCEA","V9","FY11",874891.40595602186,"AM1","2013-06-04T14:45:57",0]
["401|KCEI|V9|FY11","40","1","KCEI","V9","FY11",56460.099259646086,"AM1","2013-06-04T14:45:57",0]
["401|KCTO|V9|FY11","40","1","KCTO","V9","FY11",200616.40520889932,"AM1","2013-06-04T14:45:57",0]
["401|KCTD|V9|FY11","40","1","KCTD","V9","FY11",-346431.63953490282,"AM1","2013-06-04T14:45:57",0]
["401|KIEO|V9|FY11","40","1","KIEO","V9","FY11",-2.19824158875781E-11,"AM1","2013-06-04T14:45:57",0]
["401|KIED|V9|FY11","40","1","KIED","V9","FY11",-10070.972184115984,"AM1","2013-06-04T14:45:57",0]
["401|KIEA|V9|FY11","40","1","KIEA","V9","FY11",97210.156217335752,"AM1","2013-06-04T14:45:57",0]
["401|KIEI|V9|FY11","40","1","KIEI","V9","FY11",1749.7828119120434,"AM1","2013-06-04T14:45:57",0]
["401|KQEO|V9|FY11","40","1","KQEO","V9","FY11",16982936.877796821,"AM1","2013-06-04T14:45:57",0]
["401|KQED|V9|FY11","40","1","KQED","V9","FY11",-3518864.5210795016,"AM1","2013-06-04T14:45:57",0]
["401|KQEI|V9|FY11","40","1","KQEI","V9","FY11",611385.72760068555,"AM1","2013-06-04T14:45:57",0]
["401|KQTO|V9|FY11","40","1","KQTO","V9","FY11",16982936.877796821,"AM1","2013-06-04T14:45:57",0]
["401|KQTD|V9|FY11","40","1","KQTD","V9","FY11",-3396587.3755593644,"AM1","2013-06-04T14:45:57",0]
["402|KBEO|V9|FY11","40","2","KBEO","V9","FY11",5015421.7100265222,"AM1","2013-06-04T14:45:57",0]
["402|KBED|V9|FY11","40","2","KBED","V9","FY11",-192810.25283464507,"AM1","2013-06-04T14:45:57",0]
["402|KBEI|V9|FY11","40","2","KBEI","V9","FY11",180555.18156095481,"AM1","2013-06-04T14:45:57",0]
["402|KBTO|V9|FY11","40","2","KBTO","V9","FY11",355652.35456857499,"AM1","2013-06-04T14:45:57",0]
["402|KBTD|V9|FY11","40","2","KBTD","V9","FY11",-27702.711868138154,"AM1","2013-06-04T14:45:57",0]
["402|KEEO|V9|FY11","40","2","KEEO","V9","FY11",1430147.5905644749,"AM1","2013-06-04T14:45:57",0]
["402|KEED|V9|FY11","40","2","KEED","V9","FY11",-697605.82882348332,"AM1","2013-06-04T14:45:57",0]
["402|KEEA|V9|FY11","40","2","KEEA","V9","FY11",6343254.6486480758,"AM1","2013-06-04T14:45:57",0]
["402|KEEX|V9|FY11","40","2","KEEX","V9","FY11",-97711.205620263281,"AM1","2013-06-04T14:45:57",0]
["402|KEEI|V9|FY11","40","2","KEEI","V9","FY11",165663.89693598644,"AM1","2013-06-04T14:45:57",0]
["402|KETO|V9|FY11","40","2","KETO","V9","FY11",241841.3050705035,"AM1","2013-06-04T14:45:57",0]
["402|KETD|V9|FY11","40","2","KETD","V9","FY11",-674311.94716974744,"AM1","2013-06-04T14:45:57",0]
["402|KLEO|V9|FY11","40","2","KLEO","V9","FY11",41571921.66638016,"AM1","2013-06-04T14:45:57",0]
["402|KLEI|V9|FY11","40","2","KLEI","V9","FY11",1496589.1799896855,"AM1","2013-06-04T14:45:57",0]
["402|KCEO|V9|FY11","40","2","KCEO","V9","FY11",1098282.8010323411,"AM1","2013-06-04T14:45:57",0]
["402|KCED|V9|FY11","40","2","KCED","V9","FY11",-592020.99277373089,"AM1","2013-06-04T14:45:57",0]
["402|KCEA|V9|FY11","40","2","KCEA","V9","FY11",849665.17930984555,"AM1","2013-06-04T14:45:57",0]
["402|KCEI|V9|FY11","40","2","KCEI","V9","FY11",54832.15406474148,"AM1","2013-06-04T14:45:57",0]
["402|KCTO|V9|FY11","40","2","KCTO","V9","FY11",194831.92170353141,"AM1","2013-06-04T14:45:57",0]
["402|KCTD|V9|FY11","40","2","KCTD","V9","FY11",-336442.78492183884,"AM1","2013-06-04T14:45:57",0]
["402|KIEO|V9|FY11","40","2","KIEO","V9","FY11",-1.4654943925052066E-11,"AM1","2013-06-04T14:45:57",0]
["402|KIED|V9|FY11","40","2","KIED","V9","FY11",-9780.5902862777766,"AM1","2013-06-04T14:45:57",0]
["402|KIEA|V9|FY11","40","2","KIEA","V9","FY11",94407.242145538388,"AM1","2013-06-04T14:45:57",0]
["402|KIEI|V9|FY11","40","2","KIEI","V9","FY11",1699.3303586196907,"AM1","2013-06-04T14:45:57",0]
["402|KITD|V9|FY11","40","2","KITD","V9","FY11",-15734.540357589733,"AM1","2013-06-04T14:45:57",0]
["402|KQEO|V9|FY11","40","2","KQEO","V9","FY11",16493258.488135576,"AM1","2013-06-04T14:45:57",0]
["402|KQED|V9|FY11","40","2","KQED","V9","FY11",-3417403.1587416916,"AM1","2013-06-04T14:45:57",0]
["402|KQEI|V9|FY11","40","2","KQEI","V9","FY11",593757.30557288066,"AM1","2013-06-04T14:45:57",0]
["402|KQTO|V9|FY11","40","2","KQTO","V9","FY11",16493258.488135576,"AM1","2013-06-04T14:45:57",0]
["402|KQTD|V9|FY11","40","2","KQTD","V9","FY11",-3298651.6976271155,"AM1","2013-06-04T14:45:57",0]
["402|KBEX|V9|FY09","40","2","KBEX","V9","FY09",-24650.264380435616,"AM1","2013-06-04T14:45:56",0]
["402|KBEI|V9|FY09","40","2","KBEI","V9","FY09",103855.42431230001,"AM1","2013-06-04T14:45:56",0]
["402|KBTO|V9|FY09","40","2","KBTO","V9","FY09",441056.91649882181,"AM1","2013-06-04T14:45:56",0]
["402|KBTD|V9|FY09","40","2","KBTD","V9","FY09",-29724.465318728955,"AM1","2013-06-04T14:45:56",0]
["402|KEEO|V9|FY09","40","2","KEEO","V9","FY09",805609.21296134486,"AM1","2013-06-04T14:45:56",0]
["402|KEED|V9|FY09","40","2","KEED","V9","FY09",-245108.84015378807,"AM1","2013-06-04T14:45:56",0]
["402|KEEA|V9|FY09","40","2","KEEA","V9","FY09",215554.91223423075,"AM1","2013-06-04T14:45:56",0]
["402|KEEX|V9|FY09","40","2","KEEX","V9","FY09",-138484.9327354859,"AM1","2013-06-04T14:45:56",0]
["402|KEEI|V9|FY09","40","2","KEEI","V9","FY09",18267.733381569207,"AM1","2013-06-04T14:45:56",0]
["402|KETO|V9|FY09","40","2","KETO","V9","FY09",612663.60751619819,"AM1","2013-06-04T14:45:56",0]
["402|KETD|V9|FY09","40","2","KETD","V9","FY09",-150281.5883357127,"AM1","2013-06-04T14:45:56",0]
["402|KLEO|V9|FY09","40","2","KLEO","V9","FY09",48401693.33989346,"AM1","2013-06-04T14:45:56",0]
["402|KLEX|V9|FY09","40","2","KLEX","V9","FY09",-7443462.3278749157,"AM1","2013-06-04T14:45:56",0]
["402|KLEI|V9|FY09","40","2","KLEI","V9","FY09",968033.86679786933,"AM1","2013-06-04T14:45:56",0]
["402|KCEO|V9|FY09","40","2","KCEO","V9","FY09",1605382.4404397756,"AM1","2013-06-04T14:45:56",0]
["402|KCED|V9|FY09","40","2","KCED","V9","FY09",-491249.17844217859,"AM1","2013-06-04T14:45:56",0]
["402|KCEA|V9|FY09","40","2","KCEA","V9","FY09",426287.27918329305,"AM1","2013-06-04T14:45:56",0]
["402|KCEI|V9|FY09","40","2","KCEI","V9","FY09",36370.521600628439,"AM1","2013-06-04T14:45:56",0]
["402|KCTO|V9|FY09","40","2","KCTO","V9","FY09",1178584.4015138459,"AM1","2013-06-04T14:45:56",0]
["402|KCTD|V9|FY09","40","2","KCTD","V9","FY09",-669495.93956486275,"AM1","2013-06-04T14:45:56",0]
["402|KIEO|V9|FY09","40","2","KIEO","V9","FY09",117717.58485458897,"AM1","2013-06-04T14:45:56",0]
["402|KIED|V9|FY09","40","2","KIED","V9","FY09",-68525.429414845945,"AM1","2013-06-04T14:45:56",0]
["402|KIEI|V9|FY09","40","2","KIEI","V9","FY09",2354.3516970917799,"AM1","2013-06-04T14:45:56",0]
["401|Hx1W|V9|FY11","40","1","Hx1W","V9","FY11",-42972043.740599997,"CM4","2013-05-16T09:28:52",0]
["402|Hx2W|V9|FY11","40","2","Hx2W","V9","FY11",18389107.030600004,"CM4","2013-05-16T09:28:52",0]
["402|Hx6W|V9|FY11","40","2","Hx6W","V9","FY11",-3021009.23,"CM4","2013-05-16T09:28:52",0]
["405|Hx5W|V9|FY11","40","5","Hx5W","V9","FY11",4017000,"CM4","2013-05-16T09:28:52",0]
["401|Hx1W|V9|FY12","40","1","Hx1W","V9","FY12",-6551311.9256000072,"CM4","2013-05-16T09:28:52",0]
["402|Hx2W|V9|FY12","40","2","Hx2W","V9","FY12",21306359.265599996,"CM4","2013-05-16T09:28:52",0]
["402|Hx6W|V9|FY12","40","2","Hx6W","V9","FY12",1060000,"CM4","2013-05-16T09:28:52",0]
["405|Hx5W|V9|FY12","40","5","Hx5W","V9","FY12",-1195351.8699999994,"CM4","2013-05-16T09:28:52",0]
["401|Hx1W|V9|FY13","40","1","Hx1W","V9","FY13",22664148.401122503,"CM4","2013-05-16T09:28:52",0]
["402|Hx2W|V9|FY13","40","2","Hx2W","V9","FY13",19863605.392185479,"CM4","2013-05-16T09:28:52",0]
["402|Hx6W|V9|FY13","40","2","Hx6W","V9","FY13",-5549536.5899999999,"CM4","2013-05-16T09:28:52",0]
["405|Hx5W|V9|FY13","40","5","Hx5W","V9","FY13",-4994768.1300000008,"CM4","2013-05-16T09:28:52",0]
["401|BRTD|V9|FY11","40","1","BRTD","V9","FY11",-1327977.1150895699,"FA1","2013-05-16T09:47:45",0]
["401|BSEO|V9|FY11","40","1","BSEO","V9","FY11",3460869.4970061001,"FA1","2013-05-16T09:47:45",0]
["401|BSED|V9|FY11","40","1","BSED","V9","FY11",-656817,"FA1","2013-05-16T09:47:45",0]
["401|BSEA|V9|FY11","40","1","BSEA","V9","FY11",1420208.9742000001,"FA1","2013-05-16T09:47:45",0]
["401|BSTO|V9|FY11","40","1","BSTO","V9","FY11",3222213.4219145272,"FA1","2013-05-16T09:47:45",0]
["401|BSTD|V9|FY11","40","1","BSTD","V9","FY11",-787761.66974786343,"FA1","2013-05-16T09:47:45",0]
["401|BMEO|V9|FY11","40","1","BMEO","V9","FY11",3849663,"FA1","2013-05-16T09:47:45",0]
["401|BMED|V9|FY11","40","1","BMED","V9","FY11",-313822,"FA1","2013-05-16T09:47:45",0]
["401|BMEA|V9|FY11","40","1","BMEA","V9","FY11",3000000,"FA1","2013-05-16T09:47:45",0]
["401|BTEA|V9|FY11","40","1","BTEA","V9","FY11",5115.5486760000003,"FA1","2013-05-16T09:47:45",0]
["402|BDEO|V9|FY11","40","2","BDEO","V9","FY11",1454428963.4644361,"FA1","2013-05-16T09:47:45",0]
["402|BDED|V9|FY11","40","2","BDED","V9","FY11",-39795748.999999993,"FA1","2013-05-16T09:47:45",0]
["402|BDEX|V9|FY11","40","2","BDEX","V9","FY11",-1139514,"FA1","2013-05-16T09:47:45",0]
["402|BDEA|V9|FY11","40","2","BDEA","V9","FY11",59556159.019666001,"FA1","2013-05-16T09:47:45",0]
["402|BDTO|V9|FY11","40","2","BDTO","V9","FY11",1437773862.9095054,"FA1","2013-05-16T09:47:45",0]
["402|BDTD|V9|FY11","40","2","BDTD","V9","FY11",-41445758.15737886,"FA1","2013-05-16T09:47:45",0]
["402|BPEO|V9|FY11","40","2","BPEO","V9","FY11",107521406.05300158,"FA1","2013-05-16T09:47:45",0]
["402|BPED|V9|FY11","40","2","BPED","V9","FY11",-8145583,"FA1","2013-05-16T09:47:45",0]
["401|KDTX|V9|FY11","40","1","KDTX","V9","FY11",-370497.03602371179,"AM1","2013-06-04T14:45:57",0]
["401|KETX|V9|FY11","40","1","KETX","V9","FY11",-99449.160642959949,"AM1","2013-06-04T14:45:57",0]
["402|KDTX|V9|FY11","40","2","KDTX","V9","FY11",-183348.53321173429,"AM1","2013-06-04T14:45:57",0]
["402|KETX|V9|FY11","40","2","KETX","V9","FY11",-89599.326969139191,"AM1","2013-06-04T14:45:57",0]
["402|KPTX|V9|FY11","40","2","KPTX","V9","FY11",-1166590.6672746618,"AM1","2013-06-04T14:45:57",0]
["402|KSTX|V9|FY11","40","2","KSTX","V9","FY11",-15199.878400972793,"AM1","2013-06-04T14:45:57",0]
["402|KTTX|V9|FY11","40","2","KTTX","V9","FY11",-8551831.5853473172,"AM1","2013-06-04T14:45:57",0]
["401|KDEO|V9|FY12","40","1","KDEO","V9","FY12",1413910599.0823793,"AM1","2013-06-04T14:45:57",0]
["401|KDEI|V9|FY12","40","1","KDEI","V9","FY12",18623136.910457198,"AM1","2013-06-04T14:45:57",0]
["401|KDED|V9|FY12","40","1","KDED","V9","FY12",-31986073.059703216,"AM1","2013-06-04T14:45:57",0]
["401|KDEA|V9|FY12","40","1","KDEA","V9","FY12",37276788.059425406,"AM1","2013-06-04T14:45:57",0]
["401|KDTO|V9|FY12","40","1","KDTO","V9","FY12",1287300202.7279396,"AM1","2013-06-04T14:45:57",0]
["401|KDTD|V9|FY12","40","1","KDTD","V9","FY12",-30079539.522398297,"AM1","2013-06-04T14:45:57",0]
["401|KPEO|V9|FY12","40","1","KPEO","V9","FY12",18493262.394016869,"AM1","2013-06-04T14:45:57",0]
["401|KPEI|V9|FY12","40","1","KPEI","V9","FY12",244895.81082221933,"AM1","2013-06-04T14:45:57",0]
["401|KPED|V9|FY12","40","1","KPED","V9","FY12",-1860173.7183498782,"AM1","2013-06-04T14:45:57",0]
["401|KPEA|V9|FY12","40","1","KPEA","V9","FY12",689753.8,"AM1","2013-06-04T14:45:57",0]
["401|KPTO|V9|FY12","40","1","KPTO","V9","FY12",12695542.370869953,"AM1","2013-06-04T14:45:57",0]
["401|KPTD|V9|FY12","40","1","KPTD","V9","FY12",-1151669.700568923,"AM1","2013-06-04T14:45:57",0]
["401|KREO|V9|FY12","40","1","KREO","V9","FY12",48392639.796701141,"AM1","2013-06-04T14:45:57",0]
["401|KREI|V9|FY12","40","1","KREI","V9","FY12",647046.8142883674,"AM1","2013-06-04T14:45:57",0]
["402|BPEX|V9|FY11","40","2","BPEX","V9","FY11",-1228000,"FA1","2013-05-16T09:47:45",0]
["402|BPEA|V9|FY11","40","2","BPEA","V9","FY11",12280479.691709999,"FA1","2013-05-16T09:47:45",0]
["402|BPTO|V9|FY11","40","2","BPTO","V9","FY11",82808260.817856476,"FA1","2013-05-16T09:47:45",0]
["402|BPTD|V9|FY11","40","2","BPTD","V9","FY11",-6149818.3886826802,"FA1","2013-05-16T09:47:45",0]
["402|BSEO|V9|FY11","40","2","BSEO","V9","FY11",2975954.2213287614,"FA1","2013-05-16T09:47:45",0]
["402|BSED|V9|FY11","40","2","BSED","V9","FY11",-248452.99999999997,"FA1","2013-05-16T09:47:45",0]
["402|BSEX|V9|FY11","40","2","BSEX","V9","FY11",-16000,"FA1","2013-05-16T09:47:45",0]
["402|BSEA|V9|FY11","40","2","BSEA","V9","FY11",160000,"FA1","2013-05-16T09:47:45",0]
["402|BSTO|V9|FY11","40","2","BSTO","V9","FY11",3616332.9574572616,"FA1","2013-05-16T09:47:45",0]
["402|BSTD|V9|FY11","40","2","BSTD","V9","FY11",-567028.2174040227,"FA1","2013-05-16T09:47:45",0]
["402|BTEO|V9|FY11","40","2","BTEO","V9","FY11",449056116.45957959,"FA1","2013-05-16T09:47:45",0]
["402|BTED|V9|FY11","40","2","BTED","V9","FY11",-28875524,"FA1","2013-05-16T09:47:45",0]
["402|BTEX|V9|FY11","40","2","BTEX","V9","FY11",-9002000,"FA1","2013-05-16T09:47:45",0]
["402|BTEA|V9|FY11","40","2","BTEA","V9","FY11",21058121.488024,"FA1","2013-05-16T09:47:45",0]
["402|BTTO|V9|FY11","40","2","BTTO","V9","FY11",390481681.09403926,"FA1","2013-05-16T09:47:45",0]
["402|BTTD|V9|FY11","40","2","BTTD","V9","FY11",-21858919.873661797,"FA1","2013-05-16T09:47:45",0]
["401|BBEO|V9|FY11","40","1","BBEO","V9","FY11",675776.74593851413,"FA1","2013-05-16T09:47:45",0]
["401|BBED|V9|FY11","40","1","BBED","V9","FY11",-30879.829154049672,"FA1","2013-05-16T09:47:45",0]
["401|BBTO|V9|FY11","40","1","BBTO","V9","FY11",1022512.4643543119,"FA1","2013-05-16T09:47:45",0]
["401|BBTD|V9|FY11","40","1","BBTD","V9","FY11",-3485.9893418252868,"FA1","2013-05-16T09:47:45",0]
["401|BEEO|V9|FY11","40","1","BEEO","V9","FY11",6932112.8280449705,"FA1","2013-05-16T09:47:45",0]
["401|BEED|V9|FY11","40","1","BEED","V9","FY11",-1148079.6484413489,"FA1","2013-05-16T09:47:45",0]
["401|BEEX|V9|FY11","40","1","BEEX","V9","FY11",-128671.04149946096,"FA1","2013-05-16T09:47:45",0]
["401|BETO|V9|FY11","40","1","BETO","V9","FY11",7553680.4530162085,"FA1","2013-05-16T09:47:45",0]
["401|BETD|V9|FY11","40","1","BETD","V9","FY11",-944772.3613041169,"FA1","2013-05-16T09:47:45",0]
["401|BLEO|V9|FY11","40","1","BLEO","V9","FY11",7336236.7010170948,"FA1","2013-05-16T09:47:45",0]
["401|BCEO|V9|FY11","40","1","BCEO","V9","FY11",1192408.2575653591,"FA1","2013-05-16T09:47:45",0]
["401|BCED|V9|FY11","40","1","BCED","V9","FY11",-343672.41856333899,"FA1","2013-05-16T09:47:45",0]
["401|KRED|V9|FY12","40","1","KRED","V9","FY12",-1970990.7597139801,"AM1","2013-06-04T14:45:57",0]
["401|KREA|V9|FY12","40","1","KREA","V9","FY12",2760384.1432696199,"AM1","2013-06-04T14:45:57",0]
["401|KRTO|V9|FY12","40","1","KRTO","V9","FY12",34732809.169764742,"AM1","2013-06-04T14:45:57",0]
["401|KRTD|V9|FY12","40","1","KRTD","V9","FY12",-1360478.227462946,"AM1","2013-06-04T14:45:57",0]
["401|KSEO|V9|FY12","40","1","KSEO","V9","FY12",1657003.5654136878,"AM1","2013-06-04T14:45:57",0]
["401|KSEI|V9|FY12","40","1","KSEI","V9","FY12",26679.81635037794,"AM1","2013-06-04T14:45:57",0]
["401|KSED|V9|FY12","40","1","KSED","V9","FY12",-223787.02971870409,"AM1","2013-06-04T14:45:57",0]
["401|KSEA|V9|FY12","40","1","KSEA","V9","FY12",790579.99999999988,"AM1","2013-06-04T14:45:57",0]
["401|KSTO|V9|FY12","40","1","KSTO","V9","FY12",1612016.9790000001,"AM1","2013-06-04T14:45:57",0]
["401|KSTD|V9|FY12","40","1","KSTD","V9","FY12",-215684.174,"AM1","2013-06-04T14:45:57",0]
["401|KMEO|V9|FY12","40","1","KMEO","V9","FY12",3691933.8666666662,"AM1","2013-06-04T14:45:57",0]
["401|KMEI|V9|FY12","40","1","KMEI","V9","FY12",83725.640266666654,"AM1","2013-06-04T14:45:57",0]
["401|KMED|V9|FY12","40","1","KMED","V9","FY12",-443698.86239999993,"AM1","2013-06-04T14:45:57",0]
["401|KMEA|V9|FY12","40","1","KMEA","V9","FY12",5497000,"AM1","2013-06-04T14:45:57",0]
["401|KMTO|V9|FY12","40","1","KMTO","V9","FY12",3660150,"AM1","2013-06-04T14:45:57",0]
["401|KMTD|V9|FY12","40","1","KMTD","V9","FY12",-310325.00000000006,"AM1","2013-06-04T14:45:57",0]
["402|KDEO|V9|FY12","40","2","KDEO","V9","FY12",1585427659.0209672,"AM1","2013-06-04T14:45:57",0]
["402|KDEI|V9|FY12","40","2","KDEI","V9","FY12",20892306.485662155,"AM1","2013-06-04T14:45:57",0]
["402|KDED|V9|FY12","40","2","KDED","V9","FY12",-52007889.213823825,"AM1","2013-06-04T14:45:57",0]
["402|KDEA|V9|FY12","40","2","KDEA","V9","FY12",43345679.752243467,"AM1","2013-06-04T14:45:57",0]
["402|KDTO|V9|FY12","40","2","KDTO","V9","FY12",1407128343.3564074,"AM1","2013-06-04T14:45:57",0]
["402|KDTD|V9|FY12","40","2","KDTD","V9","FY12",-42016665.279036969,"AM1","2013-06-04T14:45:57",0]
["402|KPEO|V9|FY12","40","2","KPEO","V9","FY12",125130626.61496533,"AM1","2013-06-04T14:45:57",0]
["402|KPEI|V9|FY12","40","2","KPEI","V9","FY12",1666226.7374819166,"AM1","2013-06-04T14:45:57",0]
["402|KPED|V9|FY12","40","2","KPED","V9","FY12",-9350581.4270585459,"AM1","2013-06-04T14:45:57",0]
["402|KPEA|V9|FY12","40","2","KPEA","V9","FY12",6081321.7672872599,"AM1","2013-06-04T14:45:57",0]
["402|KPTO|V9|FY12","40","2","KPTO","V9","FY12",91773602.215468749,"AM1","2013-06-04T14:45:57",0]
["402|KPTD|V9|FY12","40","2","KPTD","V9","FY12",-6655670.0334411515,"AM1","2013-06-04T14:45:57",0]
["402|KSEO|V9|FY12","40","2","KSEO","V9","FY12",3715706.5597027438,"AM1","2013-06-04T14:45:57",0]
["402|KSEI|V9|FY12","40","2","KSEI","V9","FY12",51229.185276135657,"AM1","2013-06-04T14:45:57",0]
["402|KSED|V9|FY12","40","2","KSED","V9","FY12",-464287.91368796898,"AM1","2013-06-04T14:45:57",0]
["402|KSEA|V9|FY12","40","2","KSEA","V9","FY12",450000,"AM1","2013-06-04T14:45:57",0]
["402|KSTO|V9|FY12","40","2","KSTO","V9","FY12",3376842.9002846936,"AM1","2013-06-04T14:45:57",0]
["402|KSTD|V9|FY12","40","2","KSTD","V9","FY12",-419775.63532761106,"AM1","2013-06-04T14:45:57",0]
["402|KTEO|V9|FY12","40","2","KTEO","V9","FY12",423752295.46908432,"AM1","2013-06-04T14:45:57",0]
["402|KTEI|V9|FY12","40","2","KTEI","V9","FY12",5683207.372374963,"AM1","2013-06-04T14:45:57",0]
["402|KTED|V9|FY12","40","2","KTED","V9","FY12",-32301243.746897478,"AM1","2013-06-04T14:45:57",0]
["402|KTEA|V9|FY12","40","2","KTEA","V9","FY12",26835004.811825659,"AM1","2013-06-04T14:45:57",0]
["402|KTTO|V9|FY12","40","2","KTTO","V9","FY12",347182033.205854,"AM1","2013-06-04T14:45:57",0]
["402|KTTD|V9|FY12","40","2","KTTD","V9","FY12",-21762798.111704584,"AM1","2013-06-04T14:45:57",0]
["401|KBEO|V9|FY12","40","1","KBEO","V9","FY12",664245.31385832094,"AM1","2013-06-04T14:45:57",0]
["401|KBED|V9|FY12","40","1","KBED","V9","FY12",-25931.229012874104,"AM1","2013-06-04T14:45:57",0]
["401|KBEI|V9|FY12","40","1","KBEI","V9","FY12",8635.1890801581685,"AM1","2013-06-04T14:45:57",0]
["401|KBTO|V9|FY12","40","1","KBTO","V9","FY12",43540.227434754765,"AM1","2013-06-04T14:45:57",0]
["401|KBTD|V9|FY12","40","1","KBTD","V9","FY12",-3677.9499601406596,"AM1","2013-06-04T14:45:57",0]
["401|KEEO|V9|FY12","40","1","KEEO","V9","FY12",8037528.5591244679,"AM1","2013-06-04T14:45:57",0]
["401|KEED|V9|FY12","40","1","KEED","V9","FY12",-1259960.5966298752,"AM1","2013-06-04T14:45:57",0]
["401|KEEA|V9|FY12","40","1","KEEA","V9","FY12",2349344.1129387491,"AM1","2013-06-04T14:45:57",0]
["401|KEEI|V9|FY12","40","1","KEEI","V9","FY12",119758.60800271994,"AM1","2013-06-04T14:45:57",0]
["401|KETO|V9|FY12","40","1","KETO","V9","FY12",-480013.00695378386,"AM1","2013-06-04T14:45:57",0]
["401|KETD|V9|FY12","40","1","KETD","V9","FY12",-1335873.4802455308,"AM1","2013-06-04T14:45:57",0]
["401|KLEO|V9|FY12","40","1","KLEO","V9","FY12",8454050.1027823705,"AM1","2013-06-04T14:45:57",0]
["401|KLEI|V9|FY12","40","1","KLEI","V9","FY12",109902.65133617081,"AM1","2013-06-04T14:45:57",0]
["401|KCEO|V9|FY12","40","1","KCEO","V9","FY12",1452644.0284293245,"AM1","2013-06-04T14:45:57",0]
["401|KCED|V9|FY12","40","1","KCED","V9","FY12",-700191.88359631284,"AM1","2013-06-04T14:45:57",0]
["401|KCEA|V9|FY12","40","1","KCEA","V9","FY12",757275.3661200403,"AM1","2013-06-04T14:45:57",0]
["401|KCEI|V9|FY12","40","1","KCEI","V9","FY12",23806.662249361478,"AM1","2013-06-04T14:45:57",0]
["401|KCTO|V9|FY12","40","1","KCTO","V9","FY12",729076.17163001839,"AM1","2013-06-04T14:45:57",0]
["401|KCTD|V9|FY12","40","1","KCTD","V9","FY12",-417843.02967201406,"AM1","2013-06-04T14:45:57",0]
["401|KIEO|V9|FY12","40","1","KIEO","V9","FY12",88888.966845131785,"AM1","2013-06-04T14:45:57",0]
["401|KIED|V9|FY12","40","1","KIED","V9","FY12",-28572.838601543383,"AM1","2013-06-04T14:45:57",0]
["401|KIEA|V9|FY12","40","1","KIEA","V9","FY12",84141.707346671144,"AM1","2013-06-04T14:45:57",0]
["401|KIEI|V9|FY12","40","1","KIEI","V9","FY12",1702.4776667400758,"AM1","2013-06-04T14:45:57",0]
["401|KQEO|V9|FY12","40","1","KQEO","V9","FY12",14075458.084318006,"AM1","2013-06-04T14:45:57",0]
["401|KQED|V9|FY12","40","1","KQED","V9","FY12",-3564609.7598535353,"AM1","2013-06-04T14:45:57",0]
["401|KQEI|V9|FY12","40","1","KQEI","V9","FY12",182980.95509613407,"AM1","2013-06-04T14:45:57",0]
["401|KQTO|V9|FY12","40","1","KQTO","V9","FY12",13586349.50223746,"AM1","2013-06-04T14:45:57",0]
["401|KQTD|V9|FY12","40","1","KQTD","V9","FY12",-3396587.3755593644,"AM1","2013-06-04T14:45:57",0]
["402|KBEO|V9|FY12","40","2","KBEO","V9","FY12",5003166.6387528321,"AM1","2013-06-04T14:45:57",0]
["402|KBED|V9|FY12","40","2","KBED","V9","FY12",-195316.78612149545,"AM1","2013-06-04T14:45:57",0]
["402|KBEI|V9|FY12","40","2","KBEI","V9","FY12",65041.166303786813,"AM1","2013-06-04T14:45:57",0]
["402|KBTO|V9|FY12","40","2","KBTO","V9","FY12",327949.64270043682,"AM1","2013-06-04T14:45:57",0]
["402|KBTD|V9|FY12","40","2","KBTD","V9","FY12",-27702.711868138154,"AM1","2013-06-04T14:45:57",0]
["402|KEEO|V9|FY12","40","2","KEEO","V9","FY12",7241460.3073250549,"AM1","2013-06-04T14:45:57",0]
["402|KEED|V9|FY12","40","2","KEED","V9","FY12",-1135169.173231866,"AM1","2013-06-04T14:45:57",0]
["402|KEEA|V9|FY12","40","2","KEEA","V9","FY12",2116655.8870612513,"AM1","2013-06-04T14:45:57",0]
["402|KEEI|V9|FY12","40","2","KEEI","V9","FY12",107897.2472611238,"AM1","2013-06-04T14:45:57",0]
["402|KETO|V9|FY12","40","2","KETO","V9","FY12",-432470.64209924394,"AM1","2013-06-04T14:45:57",0]
["401|BCTO|V9|FY11","40","1","BCTO","V9","FY11",360552.77156672277,"FA1","2013-05-16T09:47:45",0]
["401|BCTD|V9|FY11","40","1","BCTD","V9","FY11",-214174.55130958138,"FA1","2013-05-16T09:47:45",0]
["402|BBEO|V9|FY11","40","2","BBEO","V9","FY11",5090022.6166227516,"FA1","2013-05-16T09:47:45",0]
["402|BBED|V9|FY11","40","2","BBED","V9","FY11",-232590.17084595037,"FA1","2013-05-16T09:47:45",0]
["402|BBTO|V9|FY11","40","2","BBTO","V9","FY11",7701673.0756456889,"FA1","2013-05-16T09:47:45",0]
["402|BBTD|V9|FY11","40","2","BBTD","V9","FY11",-26256.843991508093,"FA1","2013-05-16T09:47:45",0]
["402|BEEO|V9|FY11","40","2","BEEO","V9","FY11",6245529.27195503,"FA1","2013-05-16T09:47:45",0]
["402|BEED|V9|FY11","40","2","BEED","V9","FY11",-1034369.3515586513,"FA1","2013-05-16T09:47:45",0]
["402|BEEX|V9|FY11","40","2","BEEX","V9","FY11",-115926.95850053907,"FA1","2013-05-16T09:47:45",0]
["402|BETO|V9|FY11","40","2","BETO","V9","FY11",6805534.4092851821,"FA1","2013-05-16T09:47:45",0]
["402|BETD|V9|FY11","40","2","BETD","V9","FY11",-851198.41298414837,"FA1","2013-05-16T09:47:45",0]
["402|BLEO|V9|FY11","40","2","BLEO","V9","FY11",35911793.528528295,"FA1","2013-05-16T09:47:45",0]
["402|KETD|V9|FY12","40","2","KETD","V9","FY12",-1203563.3480672755,"AM1","2013-06-04T14:45:57",0]
["402|KLEO|V9|FY12","40","2","KLEO","V9","FY12",43068510.84636984,"AM1","2013-06-04T14:45:57",0]
["402|KLEI|V9|FY12","40","2","KLEI","V9","FY12",559890.64100280788,"AM1","2013-06-04T14:45:57",0]
["402|KCEO|V9|FY12","40","2","KCEO","V9","FY12",1410759.1416331972,"AM1","2013-06-04T14:45:57",0]
["402|KCED|V9|FY12","40","2","KCED","V9","FY12",-680002.86467217281,"AM1","2013-06-04T14:45:57",0]
["402|KCEA|V9|FY12","40","2","KCEA","V9","FY12",735440.42764737864,"AM1","2013-06-04T14:45:57",0]
["402|KCEI|V9|FY12","40","2","KCEI","V9","FY12",23120.231620939521,"AM1","2013-06-04T14:45:57",0]
["402|KCTO|V9|FY12","40","2","KCTO","V9","FY12",708054.31609153806,"AM1","2013-06-04T14:45:57",0]
["402|KCTD|V9|FY12","40","2","KCTD","V9","FY12",-405795.13104451168,"AM1","2013-06-04T14:45:57",0]
["402|KIEO|V9|FY12","40","2","KIEO","V9","FY12",86325.982217880301,"AM1","2013-06-04T14:45:57",0]
["402|KIED|V9|FY12","40","2","KIED","V9","FY12",-27748.982180529027,"AM1","2013-06-04T14:45:57",0]
["402|KIEA|V9|FY12","40","2","KIEA","V9","FY12",81715.603071930964,"AM1","2013-06-04T14:45:57",0]
["402|KIEI|V9|FY12","40","2","KIEI","V9","FY12",1653.3891887999953,"AM1","2013-06-04T14:45:57",0]
["402|KITO|V9|FY12","40","2","KITO","V9","FY12",78672.701787948652,"AM1","2013-06-04T14:45:57",0]
["402|KITD|V9|FY12","40","2","KITD","V9","FY12",-45088.347893834623,"AM1","2013-06-04T14:45:57",0]
["402|KQEO|V9|FY12","40","2","KQEO","V9","FY12",13669612.634966765,"AM1","2013-06-04T14:45:57",0]
["402|KQED|V9|FY12","40","2","KQED","V9","FY12",-3461829.3998053335,"AM1","2013-06-04T14:45:57",0]
["402|KQEI|V9|FY12","40","2","KQEI","V9","FY12",177704.96425456795,"AM1","2013-06-04T14:45:57",0]
["402|KQTO|V9|FY12","40","2","KQTO","V9","FY12",13194606.79050846,"AM1","2013-06-04T14:45:57",0]
["402|KQTD|V9|FY12","40","2","KQTD","V9","FY12",-3298651.6976271155,"AM1","2013-06-04T14:45:57",0]
["402|BCEO|V9|FY11","40","2","BCEO","V9","FY11",1158026.8923406696,"FA1","2013-05-16T09:47:45",0]
["402|BCED|V9|FY11","40","2","BCED","V9","FY11",-333763.12209100154,"FA1","2013-05-16T09:47:45",0]
["402|BCTO|V9|FY11","40","2","BCTO","V9","FY11",350156.75456217764,"FA1","2013-05-16T09:47:45",0]
["402|BCTD|V9|FY11","40","2","BCTD","V9","FY11",-207999.13829672319,"FA1","2013-05-16T09:47:45",0]
["401|KDEO|V9|FY13","40","1","KDEO","V9","FY13",1437824450.9925592,"AM1","2013-06-04T14:45:57",0]
["401|KDEI|V9|FY13","40","1","KDEI","V9","FY13",30406660.768622633,"AM1","2013-06-04T14:45:57",0]
["401|KDED|V9|FY13","40","1","KDED","V9","FY13",-33077122.360911626,"AM1","2013-06-04T14:45:57",0]
["401|KDEA|V9|FY13","40","1","KDEA","V9","FY13",20223552.169418283,"AM1","2013-06-04T14:45:57",0]
["401|KDTO|V9|FY13","40","1","KDTO","V9","FY13",1279836392.6149669,"AM1","2013-06-04T14:45:57",0]
["401|KDTD|V9|FY13","40","1","KDTD","V9","FY13",-30223835.46663161,"AM1","2013-06-04T14:45:57",0]
["401|KPEO|V9|FY13","40","1","KPEO","V9","FY13",17567738.286489207,"AM1","2013-06-04T14:45:57",0]
["401|KPEI|V9|FY13","40","1","KPEI","V9","FY13",368922.50401627336,"AM1","2013-06-04T14:45:57",0]
["401|KPED|V9|FY13","40","1","KPED","V9","FY13",-1913322.1390312258,"AM1","2013-06-04T14:45:57",0]
["401|KPTO|V9|FY13","40","1","KPTO","V9","FY13",12233626.470301028,"AM1","2013-06-04T14:45:57",0]
["401|KPTD|V9|FY13","40","1","KPTD","V9","FY13",-1163165.5972355898,"AM1","2013-06-04T14:45:57",0]
["401|KREO|V9|FY13","40","1","KREO","V9","FY13",49829079.994545154,"AM1","2013-06-04T14:45:57",0]
["401|KREI|V9|FY13","40","1","KREI","V9","FY13",1048491.5190118982,"AM1","2013-06-04T14:45:57",0]
["401|KRED|V9|FY13","40","1","KRED","V9","FY13",-2029163.1714648139,"AM1","2013-06-04T14:45:57",0]
["401|KREA|V9|FY13","40","1","KREA","V9","FY13",198175.15489999991,"AM1","2013-06-04T14:45:57",0]
["401|KRTO|V9|FY13","40","1","KRTO","V9","FY13",36132715.085571416,"AM1","2013-06-04T14:45:57",0]
["401|KRTD|V9|FY13","40","1","KRTD","V9","FY13",-1378969.2230765061,"AM1","2013-06-04T14:45:57",0]
["401|KSEO|V9|FY13","40","1","KSEO","V9","FY13",2250476.3520453614,"AM1","2013-06-04T14:45:57",0]
["401|KSEI|V9|FY13","40","1","KSEI","V9","FY13",47260.003392952596,"AM1","2013-06-04T14:45:57",0]
["401|KSED|V9|FY13","40","1","KSED","V9","FY13",-268845.66634279687,"AM1","2013-06-04T14:45:57",0]
["401|KSTO|V9|FY13","40","1","KSTO","V9","FY13",2186912.8049999997,"AM1","2013-06-04T14:45:57",0]
["401|KSTD|V9|FY13","40","1","KSTD","V9","FY13",-255213.17399999997,"AM1","2013-06-04T14:45:57",0]
["401|KMEO|V9|FY13","40","1","KMEO","V9","FY13",8828960.6445333324,"AM1","2013-06-04T14:45:57",0]
["401|KMEI|V9|FY13","40","1","KMEI","V9","FY13",185408.17353519998,"AM1","2013-06-04T14:45:57",0]
["401|KMED|V9|FY13","40","1","KMED","V9","FY13",-640097.77184373315,"AM1","2013-06-04T14:45:57",0]
["401|KMTO|V9|FY13","40","1","KMTO","V9","FY13",8254825.0000000009,"AM1","2013-06-04T14:45:57",0]
["401|KMTD|V9|FY13","40","1","KMTD","V9","FY13",-432950.00000000006,"AM1","2013-06-04T14:45:57",0]
["402|KDEO|V9|FY13","40","2","KDEO","V9","FY13",1597657756.0450492,"AM1","2013-06-04T14:45:57",0]
["402|KDEI|V9|FY13","40","2","KDEI","V9","FY13",33957706.560966939,"AM1","2013-06-04T14:45:57",0]
["402|KDED|V9|FY13","40","2","KDED","V9","FY13",-53744835.701357543,"AM1","2013-06-04T14:45:57",0]
["402|KDEA|V9|FY13","40","2","KDEA","V9","FY13",38751779.430561975,"AM1","2013-06-04T14:45:57",0]
["402|KDTO|V9|FY13","40","2","KDTO","V9","FY13",1397700532.8296139,"AM1","2013-06-04T14:45:57",0]
["402|KDTD|V9|FY13","40","2","KDTD","V9","FY13",-42336682.362809338,"AM1","2013-06-04T14:45:57",0]
["402|KPEO|V9|FY13","40","2","KPEO","V9","FY13",123527593.69267596,"AM1","2013-06-04T14:45:57",0]
["402|KPEI|V9|FY13","40","2","KPEI","V9","FY13",2641944.4383429261,"AM1","2013-06-04T14:45:57",0]
["402|KPED|V9|FY13","40","2","KPED","V9","FY13",-9727999.1055817995,"AM1","2013-06-04T14:45:57",0]
["402|KPEA|V9|FY13","40","2","KPEA","V9","FY13",4558568.6473076837,"AM1","2013-06-04T14:45:57",0]
["402|KPTO|V9|FY13","40","2","KPTO","V9","FY13",91199253.949314862,"AM1","2013-06-04T14:45:57",0]
["402|KPTD|V9|FY13","40","2","KPTD","V9","FY13",-6833001.5403510677,"AM1","2013-06-04T14:45:57",0]
["402|KSEO|V9|FY13","40","2","KSEO","V9","FY13",3752647.831290911,"AM1","2013-06-04T14:45:57",0]
["402|KSEI|V9|FY13","40","2","KSEI","V9","FY13",78805.604457109133,"AM1","2013-06-04T14:45:57",0]
["402|KSED|V9|FY13","40","2","KSED","V9","FY13",-497010.4598754163,"AM1","2013-06-04T14:45:57",0]
["402|KSTO|V9|FY13","40","2","KSTO","V9","FY13",3407067.2649570829,"AM1","2013-06-04T14:45:57",0]
["402|KSTD|V9|FY13","40","2","KSTD","V9","FY13",-442275.63532761106,"AM1","2013-06-04T14:45:57",0]
["402|KTEO|V9|FY13","40","2","KTEO","V9","FY13",423969263.90638745,"AM1","2013-06-04T14:45:57",0]
["402|KTEI|V9|FY13","40","2","KTEI","V9","FY13",9217913.9556718916,"AM1","2013-06-04T14:45:57",0]
["402|KTED|V9|FY13","40","2","KTED","V9","FY13",-34139283.828266747,"AM1","2013-06-04T14:45:57",0]
["402|KTEA|V9|FY13","40","2","KTEA","V9","FY13",29958039.394071706,"AM1","2013-06-04T14:45:57",0]
["402|KTTO|V9|FY13","40","2","KTTO","V9","FY13",352254239.9059751,"AM1","2013-06-04T14:45:57",0]
["402|KTTD|V9|FY13","40","2","KTTD","V9","FY13",-22709348.848469544,"AM1","2013-06-04T14:45:57",0]
["401|KBEO|V9|FY13","40","1","KBEO","V9","FY13",646949.273925605,"AM1","2013-06-04T14:45:57",0]
["401|KBED|V9|FY13","40","1","KBED","V9","FY13",-37944.32856935462,"AM1","2013-06-04T14:45:57",0]
["401|KBEA|V9|FY13","40","1","KBEA","V9","FY13",1162886.0678786344,"AM1","2013-06-04T14:45:57",0]
["401|KBEI|V9|FY13","40","1","KBEI","V9","FY13",26604.09472640853,"AM1","2013-06-04T14:45:57",0]
["401|KBTO|V9|FY13","40","1","KBTO","V9","FY13",39862.2774746141,"AM1","2013-06-04T14:45:57",0]
["401|KBTD|V9|FY13","40","1","KBTD","V9","FY13",-18432.726616333042,"AM1","2013-06-04T14:45:57",0]
["401|KEEO|V9|FY13","40","1","KEEO","V9","FY13",9246670.6834360603,"AM1","2013-06-04T14:45:57",0]
["401|KEED|V9|FY13","40","1","KEED","V9","FY13",-1658110.8542208234,"AM1","2013-06-04T14:45:57",0]
["401|KEEA|V9|FY13","40","1","KEEA","V9","FY13",4202596.5115961609,"AM1","2013-06-04T14:45:57",0]
["401|KEEI|V9|FY13","40","1","KEEI","V9","FY13",243445.68344150146,"AM1","2013-06-04T14:45:57",0]
["401|KETO|V9|FY13","40","1","KETO","V9","FY13",-1815886.4871993146,"AM1","2013-06-04T14:45:57",0]
["401|KETD|V9|FY13","40","1","KETD","V9","FY13",-1784604.7344205386,"AM1","2013-06-04T14:45:57",0]
["401|KLEO|V9|FY13","40","1","KLEO","V9","FY13",8563952.7541185413,"AM1","2013-06-04T14:45:57",0]
["401|KLEI|V9|FY13","40","1","KLEI","V9","FY13",179843.00783648939,"AM1","2013-06-04T14:45:57",0]
["401|KCEO|V9|FY13","40","1","KCEO","V9","FY13",1533534.1732024136,"AM1","2013-06-04T14:45:57",0]
["401|KCED|V9|FY13","40","1","KCED","V9","FY13",-1155851.4868820012,"AM1","2013-06-04T14:45:57",0]
["401|KCEA|V9|FY13","40","1","KCEA","V9","FY13",8197906.4908829946,"AM1","2013-06-04T14:45:57",0]
["401|KCEI|V9|FY13","40","1","KCEI","V9","FY13",117589.63008725723,"AM1","2013-06-04T14:45:57",0]
["401|KCTO|V9|FY13","40","1","KCTO","V9","FY13",1068508.5080780445,"AM1","2013-06-04T14:45:57",0]
["401|KCTD|V9|FY13","40","1","KCTD","V9","FY13",-1898672.511355649,"AM1","2013-06-04T14:45:57",0]
["401|KIEO|V9|FY13","40","1","KIEO","V9","FY13",146160.31325699962,"AM1","2013-06-04T14:45:57",0]
["401|KIED|V9|FY13","40","1","KIED","V9","FY13",-129952.25879785918,"AM1","2013-06-04T14:45:57",0]
["401|KIEA|V9|FY13","40","1","KIEA","V9","FY13",910878.49898699939,"AM1","2013-06-04T14:45:57",0]
["401|KIEI|V9|FY13","40","1","KIEI","V9","FY13",12567.57894240231,"AM1","2013-06-04T14:45:57",0]
["401|KQEO|V9|FY13","40","1","KQEO","V9","FY13",10693829.279560605,"AM1","2013-06-04T14:45:57",0]
["401|KQED|V9|FY13","40","1","KQED","V9","FY13",-3561193.7332309904,"AM1","2013-06-04T14:45:57",0]
["401|KQEI|V9|FY13","40","1","KQEI","V9","FY13",219740.65151180449,"AM1","2013-06-04T14:45:57",0]
["401|KQTO|V9|FY13","40","1","KQTO","V9","FY13",10189762.126678096,"AM1","2013-06-04T14:45:57",0]
["401|KQTD|V9|FY13","40","1","KQTD","V9","FY13",-3323538.0682343072,"AM1","2013-06-04T14:45:57",0]
["402|KBEO|V9|FY13","40","2","KBEO","V9","FY13",4872891.0189351235,"AM1","2013-06-04T14:45:57",0]
["402|KBED|V9|FY13","40","2","KBED","V9","FY13",-267630.43654950336,"AM1","2013-06-04T14:45:57",0]
["402|KBEA|V9|FY13","40","2","KBEA","V9","FY13",8202113.9321213672,"AM1","2013-06-04T14:45:57",0]
["402|KBEI|V9|FY13","40","2","KBEI","V9","FY13",187645.05142366677,"AM1","2013-06-04T14:45:57",0]
["402|KBTO|V9|FY13","40","2","KBTO","V9","FY13",300246.93083229865,"AM1","2013-06-04T14:45:57",0]
["402|KBTD|V9|FY13","40","2","KBTD","V9","FY13",-130010.43521194578,"AM1","2013-06-04T14:45:57",0]
["402|KEEO|V9|FY13","40","2","KEEO","V9","FY13",8330844.2684155637,"AM1","2013-06-04T14:45:57",0]
["402|KEED|V9|FY13","40","2","KEED","V9","FY13",-1412628.0908080144,"AM1","2013-06-04T14:45:57",0]
["402|KEEA|V9|FY13","40","2","KEEA","V9","FY13",3580403.4884038391,"AM1","2013-06-04T14:45:57",0]
["402|KEEI|V9|FY13","40","2","KEEI","V9","FY13",207403.63054738252,"AM1","2013-06-04T14:45:57",0]
["402|KETO|V9|FY13","40","2","KETO","V9","FY13",-1636033.9901665193,"AM1","2013-06-04T14:45:57",0]
["402|KETD|V9|FY13","40","2","KETD","V9","FY13",-1520394.5938922672,"AM1","2013-06-04T14:45:57",0]
["402|KLEO|V9|FY13","40","2","KLEO","V9","FY13",43628401.487372652,"AM1","2013-06-04T14:45:57",0]
["402|KLEI|V9|FY13","40","2","KLEI","V9","FY13",916196.43123482575,"AM1","2013-06-04T14:45:57",0]
["402|KCEO|V9|FY13","40","2","KCEO","V9","FY13",1489316.9362293426,"AM1","2013-06-04T14:45:57",0]
["402|KCED|V9|FY13","40","2","KCED","V9","FY13",-1132578.5722749713,"AM1","2013-06-04T14:45:57",0]
["402|KCEA|V9|FY13","40","2","KCEA","V9","FY13",8032842.7436074642,"AM1","2013-06-04T14:45:57",0]
["402|KCEI|V9|FY13","40","2","KCEI","V9","FY13",115221.97866252677,"AM1","2013-06-04T14:45:57",0]
["402|KCTO|V9|FY13","40","2","KCTO","V9","FY13",1037699.612694405,"AM1","2013-06-04T14:45:57",0]
["402|KCTD|V9|FY13","40","2","KCTD","V9","FY13",-1860442.995085618,"AM1","2013-06-04T14:45:57",0]
["402|KIEO|V9|FY13","40","2","KIEO","V9","FY13",141945.99229808222,"AM1","2013-06-04T14:45:57",0]
["402|KIED|V9|FY13","40","2","KIED","V9","FY13",-127335.6875027426,"AM1","2013-06-04T14:45:57",0]
["402|KIEA|V9|FY13","40","2","KIEA","V9","FY13",892538.08262305148,"AM1","2013-06-04T14:45:57",0]
["402|KIEI|V9|FY13","40","2","KIEI","V9","FY13",12314.532426597207,"AM1","2013-06-04T14:45:57",0]
["402|KITO|V9|FY13","40","2","KITO","V9","FY13",115299.95696604499,"AM1","2013-06-04T14:45:57",0]
["402|KITD|V9|FY13","40","2","KITD","V9","FY13",-206715.88834284642,"AM1","2013-06-04T14:45:57",0]
["402|KQEO|V9|FY13","40","2","KQEO","V9","FY13",10385488.199415999,"AM1","2013-06-04T14:45:57",0]
["402|KQED|V9|FY13","40","2","KQED","V9","FY13",-3489489.5752200433,"AM1","2013-06-04T14:45:57",0]
["402|KQEI|V9|FY13","40","2","KQEI","V9","FY13",215316.20297635917,"AM1","2013-06-04T14:45:57",0]
["402|KQTO|V9|FY13","40","2","KQTO","V9","FY13",9895955.0928813443,"AM1","2013-06-04T14:45:57",0]
["402|KQTD|V9|FY13","40","2","KQTD","V9","FY13",-3256619.0751516549,"AM1","2013-06-04T14:45:57",0]
["401|Hx1W|V9|FY14","40","1","Hx1W","V9","FY14",-6022131.5199999977,"CM4","2013-05-16T09:28:53",0]
["402|Hx2W|V9|FY14","40","2","Hx2W","V9","FY14",39797358.989999987,"CM4","2013-05-16T09:28:53",0]
["402|Hx6W|V9|FY14","40","2","Hx6W","V9","FY14",1876240,"CM4","2013-05-16T09:28:53",0]
["405|Hx5W|V9|FY14","40","5","Hx5W","V9","FY14",155000,"CM4","2013-05-16T09:28:53",0]
["401|Hx1W|V9|FY15","40","1","Hx1W","V9","FY15",-1103303.772180916,"CM4","2013-05-16T09:28:53",0]
["402|Hx2W|V9|FY15","40","2","Hx2W","V9","FY15",-83618165.062403217,"CM4","2013-05-16T09:28:53",0]
["402|Hx6W|V9|FY15","40","2","Hx6W","V9","FY15",-1846866.75833727,"CM4","2013-05-16T09:28:53",0]
["405|Hx5W|V9|FY15","40","5","Hx5W","V9","FY15",-215000,"CM4","2013-05-16T09:28:53",0]
["401|HD1G|V9|FY11","40","1","HD1G","V9","FY11",13283574.81864558,"CM5","2013-05-16T09:28:54",0]
["401|HD1M|V9|FY11","40","1","HD1M","V9","FY11",21407212.227330901,"CM5","2013-05-16T09:28:54",0]
["401|HD1Q|V9|FY11","40","1","HD1Q","V9","FY11",3217219.4293265203,"CM5","2013-05-16T09:28:54",0]
["401|HD1R|V9|FY11","40","1","HD1R","V9","FY11",27382495.761231001,"CM5","2013-05-16T09:28:54",0]
["401|HM1R|V9|FY11","40","1","HM1R","V9","FY11",3000000,"CM5","2013-05-16T09:28:54",0]
["401|HP1G|V9|FY11","40","1","HP1G","V9","FY11",150420.2161735,"CM5","2013-05-16T09:28:54",0]
["401|HP1M|V9|FY11","40","1","HP1M","V9","FY11",72497.023329099989,"CM5","2013-05-16T09:28:54",0]
["401|HP1Q|V9|FY11","40","1","HP1Q","V9","FY11",8498.4776873999999,"CM5","2013-05-16T09:28:54",0]
["401|HP1R|V9|FY11","40","1","HP1R","V9","FY11",958652.25,"CM5","2013-05-16T09:28:54",0]
["401|HR1G|V9|FY11","40","1","HR1G","V9","FY11",36470.859100000009,"CM5","2013-05-16T09:28:54",0]
["401|HR1M|V9|FY11","40","1","HR1M","V9","FY11",19638.154900000001,"CM5","2013-05-16T09:28:54",0]
["401|HS1G|V9|FY11","40","1","HS1G","V9","FY11",10941.257729999999,"CM5","2013-05-16T09:28:54",0]
["401|HS1M|V9|FY11","40","1","HS1M","V9","FY11",659267.7164700001,"CM5","2013-05-16T09:28:54",0]
["401|HS1R|V9|FY11","40","1","HS1R","V9","FY11",750000,"CM5","2013-05-16T09:28:54",0]
["401|HT1G|V9|FY11","40","1","HT1G","V9","FY11",3427.41761292,"CM5","2013-05-16T09:28:54",0]
["401|HT1Q|V9|FY11","40","1","HT1Q","V9","FY11",409.24389408000008,"CM5","2013-05-16T09:28:54",0]
["401|HT1R|V9|FY11","40","1","HT1R","V9","FY11",1278.8871689999999,"CM5","2013-05-16T09:28:54",0]
["402|HD2G|V9|FY11","40","2","HD2G","V9","FY11",13234194.964450421,"CM5","2013-05-16T09:28:54",0]
["402|HD2M|V9|FY11","40","2","HD2M","V9","FY11",725675.56697409984,"CM5","2013-05-16T09:28:54",0]
["402|HD2Q|V9|FY11","40","2","HD2Q","V9","FY11",152779.85714747998,"CM5","2013-05-16T09:28:54",0]
["402|HD2R|V9|FY11","40","2","HD2R","V9","FY11",14106681.401093999,"CM5","2013-05-16T09:28:54",0]
["402|HD6Q|V9|FY11","40","2","HD6Q","V9","FY11",3187009.23,"CM5","2013-05-16T09:28:54",0]
["402|HP2G|V9|FY11","40","2","HP2G","V9","FY11",8341292.0286114989,"CM5","2013-05-16T09:28:54",0]
["402|HP2M|V9|FY11","40","2","HP2M","V9","FY11",643523.61599589977,"CM5","2013-05-16T09:28:54",0]
["402|HP2Q|V9|FY11","40","2","HP2Q","V9","FY11",1295664.0471025999,"CM5","2013-05-16T09:28:54",0]
["401|BDTX|V9|FY13","40","1","BDTX","V9","FY13",-1000000,"FA1","2013-05-16T09:47:46",0]
["402|BDTX|V9|FY13","40","2","BDTX","V9","FY13",-1050000,"FA1","2013-05-16T09:47:46",0]
["402|BPTX|V9|FY13","40","2","BPTX","V9","FY13",-2312000,"FA1","2013-05-16T09:47:46",0]
["402|BTTX|V9|FY13","40","2","BTTX","V9","FY13",-1902000,"FA1","2013-05-16T09:47:46",0]
["401|BDEO|V9|FY14","40","1","BDEO","V9","FY14",1372805193.3059821,"FA1","2013-05-16T09:47:46",0]
["401|BDEI|V9|FY14","40","1","BDEI","V9","FY14",34743725.295440271,"FA1","2013-05-16T09:47:46",0]
["401|BDED|V9|FY14","40","1","BDED","V9","FY14",-31006250.529101375,"FA1","2013-05-16T09:47:46",0]
["401|BDEX|V9|FY14","40","1","BDEX","V9","FY14",-1639999.9999999998,"FA1","2013-05-16T09:47:46",0]
["401|BDEA|V9|FY14","40","1","BDEA","V9","FY14",49590069.040730044,"FA1","2013-05-16T09:47:46",0]
["401|BDTO|V9|FY14","40","1","BDTO","V9","FY14",1339497499.7790935,"FA1","2013-05-16T09:47:46",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$127","v":1}]
["401|BDTD|V9|FY14","40","1","BDTD","V9","FY14",-29904752.723934438,"FA1","2013-05-16T09:47:46",0]
["401|BPEO|V9|FY14","40","1","BPEO","V9","FY14",15008677.84638565,"FA1","2013-05-16T09:47:46",0]
["401|BPEI|V9|FY14","40","1","BPEI","V9","FY14",344170.88242751331,"FA1","2013-05-16T09:47:46",0]
["401|BPED|V9|FY14","40","1","BPED","V9","FY14",-1709406.3492851176,"FA1","2013-05-16T09:47:46",0]
["401|BPEX|V9|FY14","40","1","BPEX","V9","FY14",-512500,"FA1","2013-05-16T09:47:46",0]
["401|BPEA|V9|FY14","40","1","BPEA","V9","FY14",980063.8,"FA1","2013-05-16T09:47:46",0]
["401|BPTO|V9|FY14","40","1","BPTO","V9","FY14",11216941.472753888,"FA1","2013-05-16T09:47:46",0]
["401|BPTD|V9|FY14","40","1","BPTD","V9","FY14",-1138153.6015812748,"FA1","2013-05-16T09:47:46",0]
["401|BREO|V9|FY14","40","1","BREO","V9","FY14",43991763.017807715,"FA1","2013-05-16T09:47:46",0]
["401|BREI|V9|FY14","40","1","BREI","V9","FY14",1233997.9981019178,"FA1","2013-05-16T09:47:46",0]
["401|BRED|V9|FY14","40","1","BRED","V9","FY14",-1922043.0937310001,"FA1","2013-05-16T09:47:46",0]
["401|BREA|V9|FY14","40","1","BREA","V9","FY14",7290200,"FA1","2013-05-16T09:47:46",0]
["401|BRTO|V9|FY14","40","1","BRTO","V9","FY14",32989754.135985363,"FA1","2013-05-16T09:47:46",0]
["401|BRTD|V9|FY14","40","1","BRTD","V9","FY14",-1456574.6044970702,"FA1","2013-05-16T09:47:46",0]
["401|BSEO|V9|FY14","40","1","BSEO","V9","FY14",5085511.2053998895,"FA1","2013-05-16T09:47:46",0]
["401|BSEI|V9|FY14","40","1","BSEI","V9","FY14",121288.79701664162,"FA1","2013-05-16T09:47:46",0]
["401|BSED|V9|FY14","40","1","BSED","V9","FY14",-618719.32473422471,"FA1","2013-05-16T09:47:46",0]
["401|BSEA|V9|FY14","40","1","BSEA","V9","FY14",384760,"FA1","2013-05-16T09:47:46",0]
["401|BSTO|V9|FY14","40","1","BSTO","V9","FY14",4767761.5228921631,"FA1","2013-05-16T09:47:46",0]
["401|BSTD|V9|FY14","40","1","BSTD","V9","FY14",-516153.86850899993,"FA1","2013-05-16T09:47:46",0]
["401|BMEO|V9|FY14","40","1","BMEO","V9","FY14",11829713.121666666,"FA1","2013-05-16T09:47:46",0]
["401|BMEI|V9|FY14","40","1","BMEI","V9","FY14",457004.03471083334,"FA1","2013-05-16T09:47:46",0]
["401|BMED|V9|FY14","40","1","BMED","V9","FY14",-1082551.7332333331,"FA1","2013-05-16T09:47:46",0]
["401|BMEA|V9|FY14","40","1","BMEA","V9","FY14",7532999.9999999991,"FA1","2013-05-16T09:47:46",0]
["401|BMTO|V9|FY14","40","1","BMTO","V9","FY14",8217525,"FA1","2013-05-16T09:47:46",0]
["401|BMTD|V9|FY14","40","1","BMTD","V9","FY14",-542920.26699999999,"FA1","2013-05-16T09:47:46",0]
["401|BTEO|V9|FY14","40","1","BTEO","V9","FY14",4893.8749000400003,"FA1","2013-05-16T09:47:46",0]
["401|BTEI|V9|FY14","40","1","BTEI","V9","FY14",117.97734134025001,"FA1","2013-05-16T09:47:46",0]
["401|BTED|V9|FY14","40","1","BTED","V9","FY14",-174.78124643000004,"FA1","2013-05-16T09:47:46",0]
["401|BTTO|V9|FY14","40","1","BTTO","V9","FY14",4774.5120975999998,"FA1","2013-05-16T09:47:46",0]
["401|BTTD|V9|FY14","40","1","BTTD","V9","FY14",-170.5182892,"FA1","2013-05-16T09:47:46",0]
["402|BDEO|V9|FY14","40","2","BDEO","V9","FY14",1546115203.5342999,"FA1","2013-05-16T09:47:46",0]
["402|BDEI|V9|FY14","40","2","BDEI","V9","FY14",40259944.801178612,"FA1","2013-05-16T09:47:46",0]
["402|BDED|V9|FY14","40","2","BDED","V9","FY14",-42265927.718023345,"FA1","2013-05-16T09:47:46",0]
["402|BDEX|V9|FY14","40","2","BDEX","V9","FY14",-1537499.9999999998,"FA1","2013-05-16T09:47:46",0]
["402|BDEA|V9|FY14","40","2","BDEA","V9","FY14",108086016.23086838,"FA1","2013-05-16T09:47:46",0]
["402|BDTO|V9|FY14","40","2","BDTO","V9","FY14",1432000088.4347568,"FA1","2013-05-16T09:47:46",0]
["402|BDTD|V9|FY14","40","2","BDTD","V9","FY14",-40394804.280540399,"FA1","2013-05-16T09:47:46",0]
["402|BPEO|V9|FY14","40","2","BPEO","V9","FY14",110890475.67791446,"FA1","2013-05-16T09:47:46",0]
["402|BPEI|V9|FY14","40","2","BPEI","V9","FY14",2882289.5865692799,"FA1","2013-05-16T09:47:46",0]
["402|BPED|V9|FY14","40","2","BPED","V9","FY14",-8935603.4151432645,"FA1","2013-05-16T09:47:46",0]
["402|BPEX|V9|FY14","40","2","BPEX","V9","FY14",-1110074.9999999998,"FA1","2013-05-16T09:47:46",0]
["402|BPEA|V9|FY14","40","2","BPEA","V9","FY14",14446786.199999999,"FA1","2013-05-16T09:47:46",0]
["402|BPTO|V9|FY14","40","2","BPTO","V9","FY14",89886728.870504871,"FA1","2013-05-16T09:47:46",0]
["402|BPTD|V9|FY14","40","2","BPTD","V9","FY14",-6560728.0967528438,"FA1","2013-05-16T09:47:46",0]
["402|BSEO|V9|FY14","40","2","BSEO","V9","FY14",2864561.9195870878,"FA1","2013-05-16T09:47:46",0]
["402|BSEI|V9|FY14","40","2","BSEI","V9","FY14",106654.0069328049,"FA1","2013-05-16T09:47:46",0]
["402|BSED|V9|FY14","40","2","BSED","V9","FY14",-378401.64227489242,"FA1","2013-05-16T09:47:46",0]
["402|BSEA|V9|FY14","40","2","BSEA","V9","FY14",1780000,"FA1","2013-05-16T09:47:46",0]
["402|BSTO|V9|FY14","40","2","BSTO","V9","FY14",2377976.5404588687,"FA1","2013-05-16T09:47:46",0]
["402|BSTD|V9|FY14","40","2","BSTD","V9","FY14",-669840.72979718505,"FA1","2013-05-16T09:47:46",0]
["402|BTEO|V9|FY14","40","2","BTEO","V9","FY14",463127264.55473644,"FA1","2013-05-16T09:47:46",0]
["402|BTEI|V9|FY14","40","2","BTEI","V9","FY14",11220728.902946336,"FA1","2013-05-16T09:47:46",0]
["402|BTED|V9|FY14","40","2","BTED","V9","FY14",-34159108.436882995,"FA1","2013-05-16T09:47:46",0]
["402|BTEX|V9|FY14","40","2","BTEX","V9","FY14",-1025000,"FA1","2013-05-16T09:47:46",0]
["402|BTEA|V9|FY14","40","2","BTEA","V9","FY14",20886000,"FA1","2013-05-16T09:47:46",0]
["402|BTTO|V9|FY14","40","2","BTTO","V9","FY14",426183556.97293901,"FA1","2013-05-16T09:47:46",0]
["402|BTTD|V9|FY14","40","2","BTTD","V9","FY14",-24946994.395637918,"FA1","2013-05-16T09:47:46",0]
["401|BBEO|V9|FY14","40","1","BBEO","V9","FY14",1463723.4033622688,"FA1","2013-05-16T09:47:46",0]
["401|BBED|V9|FY14","40","1","BBED","V9","FY14",-99034.005546529792,"FA1","2013-05-16T09:47:46",0]
["401|BBEA|V9|FY14","40","1","BBEA","V9","FY14",7032.2607858313286,"FA1","2013-05-16T09:47:46",0]
["401|BBEI|V9|FY14","40","1","BBEI","V9","FY14",34293.041465039249,"FA1","2013-05-16T09:47:46",0]
["401|BBTO|V9|FY14","40","1","BBTO","V9","FY14",1963737.9275139857,"FA1","2013-05-16T09:47:46",0]
["401|BBTD|V9|FY14","40","1","BBTD","V9","FY14",-30862.323014748334,"FA1","2013-05-16T09:47:46",0]
["401|BEEO|V9|FY14","40","1","BEEO","V9","FY14",11587027.931498213,"FA1","2013-05-16T09:47:46",0]
["401|BEED|V9|FY14","40","1","BEED","V9","FY14",-2103017.4360939907,"FA1","2013-05-16T09:47:46",0]
["401|BEEA|V9|FY14","40","1","BEEA","V9","FY14",3414989.4357549008,"FA1","2013-05-16T09:47:46",0]
["401|BEEI|V9|FY14","40","1","BEEI","V9","FY14",328159.69374535175,"FA1","2013-05-16T09:47:46",0]
["401|BETO|V9|FY14","40","1","BETO","V9","FY14",12551497.61151476,"FA1","2013-05-16T09:47:46",0]
["401|BETD|V9|FY14","40","1","BETD","V9","FY14",-2189288.0779725481,"FA1","2013-05-16T09:47:46",0]
["401|BLEO|V9|FY14","40","1","BLEO","V9","FY14",7336236.7010170948,"FA1","2013-05-16T09:47:46",0]
["401|BCEO|V9|FY14","40","1","BCEO","V9","FY14",9412286.0967795216,"FA1","2013-05-16T09:47:46",0]
["401|BCED|V9|FY14","40","1","BCED","V9","FY14",-2174193.7994688363,"FA1","2013-05-16T09:47:46",0]
["401|BCEA|V9|FY14","40","1","BCEA","V9","FY14",1232849.2823586441,"FA1","2013-05-16T09:47:46",0]
["401|BCEI|V9|FY14","40","1","BCEI","V9","FY14",211724.44224946867,"FA1","2013-05-16T09:47:46",0]
["401|BCTO|V9|FY14","40","1","BCTO","V9","FY14",8305231.1232417542,"FA1","2013-05-16T09:47:46",0]
["401|BCTD|V9|FY14","40","1","BCTD","V9","FY14",-3527567.3296898091,"FA1","2013-05-16T09:47:46",0]
["401|BIEO|V9|FY14","40","1","BIEO","V9","FY14",1051995.942277289,"FA1","2013-05-16T09:47:46",0]
["401|BIED|V9|FY14","40","1","BIED","V9","FY14",-117585.57765632699,"FA1","2013-05-16T09:47:46",0]
["401|BIEA|V9|FY14","40","1","BIEA","V9","FY14",136983.25359540491,"FA1","2013-05-16T09:47:46",0]
["401|BIEI|V9|FY14","40","1","BIEI","V9","FY14",26784.840455409172,"FA1","2013-05-16T09:47:46",0]
["401|BITO|V9|FY14","40","1","BITO","V9","FY14",922803.45813797286,"FA1","2013-05-16T09:47:46",0]
["401|BITD|V9|FY14","40","1","BITD","V9","FY14",-262759.4413817738,"FA1","2013-05-16T09:47:46",0]
["402|BBEO|V9|FY14","40","2","BBEO","V9","FY14",11024920.985179696,"FA1","2013-05-16T09:47:46",0]
["402|BBED|V9|FY14","40","2","BBED","V9","FY14",-745934.70562013693,"FA1","2013-05-16T09:47:46",0]
["402|BBEA|V9|FY14","40","2","BBEA","V9","FY14",52967.73921416868,"FA1","2013-05-16T09:47:46",0]
["402|BBEI|V9|FY14","40","2","BBEI","V9","FY14",258298.85046934316,"FA1","2013-05-16T09:47:46",0]
["402|BBTO|V9|FY14","40","2","BBTO","V9","FY14",14791083.777652683,"FA1","2013-05-16T09:47:46",0]
["402|BBTD|V9|FY14","40","2","BBTD","V9","FY14",-232458.3127352517,"FA1","2013-05-16T09:47:46",0]
["402|BEEO|V9|FY14","40","2","BEEO","V9","FY14",10270573.713751785,"FA1","2013-05-16T09:47:46",0]
["402|BEED|V9|FY14","40","2","BEED","V9","FY14",-1787730.8110685095,"FA1","2013-05-16T09:47:46",0]
["402|BEEA|V9|FY14","40","2","BEEA","V9","FY14",2903010.5642450992,"FA1","2013-05-16T09:47:46",0]
["402|BEEI|V9|FY14","40","2","BEEI","V9","FY14",278961.64120683569,"FA1","2013-05-16T09:47:46",0]
["402|BETO|V9|FY14","40","2","BETO","V9","FY14",10669763.654852968,"FA1","2013-05-16T09:47:46",0]
["402|BETD|V9|FY14","40","2","BETD","V9","FY14",-1861067.6659751469,"FA1","2013-05-16T09:47:46",0]
["402|BLEO|V9|FY14","40","2","BLEO","V9","FY14",35911793.528528295,"FA1","2013-05-16T09:47:46",0]
["402|BCEO|V9|FY14","40","2","BCEO","V9","FY14",9218882.7423476204,"FA1","2013-05-16T09:47:46",0]
["402|BCED|V9|FY14","40","2","BCED","V9","FY14",-2130416.699029515,"FA1","2013-05-16T09:47:46",0]
["402|BCEA|V9|FY14","40","2","BCEA","V9","FY14",1208026.0274705354,"FA1","2013-05-16T09:47:46",0]
["402|BCEI|V9|FY14","40","2","BCEI","V9","FY14",207461.39901198048,"FA1","2013-05-16T09:47:46",0]
["402|BCTO|V9|FY14","40","2","BCTO","V9","FY14",8138006.4088934939,"FA1","2013-05-16T09:47:46",0]
["402|BCTD|V9|FY14","40","2","BCTD","V9","FY14",-3456540.2348024868,"FA1","2013-05-16T09:47:46",0]
["402|BIEO|V9|FY14","40","2","BIEO","V9","FY14",1030814.1451265091,"FA1","2013-05-16T09:47:46",0]
["402|BIED|V9|FY14","40","2","BIED","V9","FY14",-115218.00782674957,"FA1","2013-05-16T09:47:46",0]
["402|BIEA|V9|FY14","40","2","BIEA","V9","FY14",134225.11416339283,"FA1","2013-05-16T09:47:46",0]
["402|BIEI|V9|FY14","40","2","BIEI","V9","FY14",26245.531286578815,"FA1","2013-05-16T09:47:46",0]
["402|BITO|V9|FY14","40","2","BITO","V9","FY14",904222.93432149943,"FA1","2013-05-16T09:47:46",0]
["402|BITD|V9|FY14","40","2","BITD","V9","FY14",-257468.81528415537,"FA1","2013-05-16T09:47:46",0]
["402|HP2R|V9|FY11","40","2","HP2R","V9","FY11",2000000,"CM5","2013-05-16T09:28:54",0]
["402|HT2G|V9|FY11","40","2","HT2G","V9","FY11",15616004.159576079,"CM5","2013-05-16T09:28:54",0]
["402|HT2M|V9|FY11","40","2","HT2M","V9","FY11",1298637.6718000001,"CM5","2013-05-16T09:28:54",0]
["402|HT2Q|V9|FY11","40","2","HT2Q","V9","FY11",3856960.22964192,"CM5","2013-05-16T09:28:54",0]
["402|HT2R|V9|FY11","40","2","HT2R","V9","FY11",286519.42700600001,"CM5","2013-05-16T09:28:54",0]
["401|HD1D|V9|FY11","40","1","HD1D","V9","FY11",12772475,"CM5","2013-05-16T09:28:54",0]
["402|HD2D|V9|FY11","40","2","HD2D","V9","FY11",28149818.000000004,"CM5","2013-05-16T09:28:54",0]
["402|HS2D|V9|FY11","40","2","HS2D","V9","FY11",160000,"CM5","2013-05-16T09:28:54",0]
["401|HD1G|V9|FY12","40","1","HD1G","V9","FY12",6449538.2934720004,"CM5","2013-05-16T09:28:54",0]
["401|HD1M|V9|FY12","40","1","HD1M","V9","FY12",6026834.1284800014,"CM5","2013-05-16T09:28:54",0]
["401|HD1Q|V9|FY12","40","1","HD1Q","V9","FY12",675213.77254800056,"CM5","2013-05-16T09:28:54",0]
["401|HD1R|V9|FY12","40","1","HD1R","V9","FY12",13533360.673900006,"CM5","2013-05-16T09:28:54",0]
["401|HM1R|V9|FY12","40","1","HM1R","V9","FY12",3134189.3200000003,"CM5","2013-05-16T09:28:54",0]
["401|HP1G|V9|FY12","40","1","HP1G","V9","FY12",2115.4307200000057,"CM5","2013-05-16T09:28:54",0]
["401|HP1M|V9|FY12","40","1","HP1M","V9","FY12",1139.078080000003,"CM5","2013-05-16T09:28:54",0]
["401|HP1R|V9|FY12","40","1","HP1R","V9","FY12",3.9999999920837581E-2,"CM5","2013-05-16T09:28:54",0]
["401|HR1G|V9|FY12","40","1","HR1G","V9","FY12",1322.1442000000034,"CM5","2013-05-16T09:28:54",0]
["401|HR1M|V9|FY12","40","1","HR1M","V9","FY12",2011609.5438000001,"CM5","2013-05-16T09:28:54",0]
["401|HR1R|V9|FY12","40","1","HR1R","V9","FY12",4303.07,"CM5","2013-05-16T09:28:54",0]
["401|HS1G|V9|FY12","40","1","HS1G","V9","FY12",396.64326000000102,"CM5","2013-05-16T09:28:54",0]
["401|HS1M|V9|FY12","40","1","HS1M","V9","FY12",-307901.46286000003,"CM5","2013-05-16T09:28:54",0]
["401|HS1R|V9|FY12","40","1","HS1R","V9","FY12",1613157.23,"CM5","2013-05-16T09:28:54",0]
["402|HD2G|V9|FY12","40","2","HD2G","V9","FY12",15281477.664247999,"CM5","2013-05-16T09:28:54",0]
["402|HD2Q|V9|FY12","40","2","HD2Q","V9","FY12",54285.135552,"CM5","2013-05-16T09:28:54",0]
["402|HD2R|V9|FY12","40","2","HD2R","V9","FY12",28789105.578600004,"CM5","2013-05-16T09:28:54",0]
["402|HP2G|V9|FY12","40","2","HP2G","V9","FY12",3999.17,"CM5","2013-05-16T09:28:54",0]
["402|HP2Q|V9|FY12","40","2","HP2Q","V9","FY12",2813000.5600000005,"CM5","2013-05-16T09:28:54",0]
["402|HP2R|V9|FY12","40","2","HP2R","V9","FY12",3906252.108,"CM5","2013-05-16T09:28:54",0]
["402|HT2G|V9|FY12","40","2","HT2G","V9","FY12",2940.2100000002238,"CM5","2013-05-16T09:28:54",0]
["402|HT2M|V9|FY12","40","2","HT2M","V9","FY12",44274.552500000151,"CM5","2013-05-16T09:28:54",0]
["402|HT2Q|V9|FY12","40","2","HT2Q","V9","FY12",21513071.687499996,"CM5","2013-05-16T09:28:54",0]
["402|HT2R|V9|FY12","40","2","HT2R","V9","FY12",6113553.8179999981,"CM5","2013-05-16T09:28:54",0]
["405|HE5R|V9|FY12","40","5","HE5R","V9","FY12",7599351.8699999992,"CM5","2013-05-16T09:28:54",0]
["401|HD1D|V9|FY12","40","1","HD1D","V9","FY12",14661058.65,"CM5","2013-05-16T09:28:54",0]
["401|HM1D|V9|FY12","40","1","HM1D","V9","FY12",592000,"CM5","2013-05-16T09:28:54",0]
["402|HD2D|V9|FY12","40","2","HD2D","V9","FY12",10756825,"CM5","2013-05-16T09:28:54",0]
["401|HD1G|V9|FY13","40","1","HD1G","V9","FY13",1242173.7010488163,"CM5","2013-05-16T09:28:54",0]
["401|HD1M|V9|FY13","40","1","HD1M","V9","FY13",5250740.0779233957,"CM5","2013-05-16T09:28:54",0]
["401|HD1Q|V9|FY13","40","1","HD1Q","V9","FY13",535423.65651975188,"CM5","2013-05-16T09:28:54",0]
["401|HD1R|V9|FY13","40","1","HD1R","V9","FY13",10914249.68180429,"CM5","2013-05-16T09:28:54",0]
["401|HM1R|V9|FY13","40","1","HM1R","V9","FY13",2524810.6799999997,"CM5","2013-05-16T09:28:54",0]
["401|HP1G|V9|FY13","40","1","HP1G","V9","FY13",249758.08525930881,"CM5","2013-05-16T09:28:54",0]
["401|HP1M|V9|FY13","40","1","HP1M","V9","FY13",131803.98813206085,"CM5","2013-05-16T09:28:54",0]
["401|HP1Q|V9|FY13","40","1","HP1Q","V9","FY13",2681.1346998746608,"CM5","2013-05-16T09:28:54",0]
["401|HP1R|V9|FY13","40","1","HP1R","V9","FY13",415999.96000000008,"CM5","2013-05-16T09:28:54",0]
["401|HR1G|V9|FY13","40","1","HR1G","V9","FY13",137945.28709,"CM5","2013-05-16T09:28:54",0]
["401|HR1M|V9|FY13","40","1","HR1M","V9","FY13",259783.63150999998,"CM5","2013-05-16T09:28:54",0]
["401|HR1R|V9|FY13","40","1","HR1R","V9","FY13",1126696.9300000002,"CM5","2013-05-16T09:28:54",0]
["401|HS1G|V9|FY13","40","1","HS1G","V9","FY13",41383.586127000002,"CM5","2013-05-16T09:28:54",0]
["401|HS1M|V9|FY13","40","1","HS1M","V9","FY13",436597.16876299994,"CM5","2013-05-16T09:28:54",0]
["401|HS1R|V9|FY13","40","1","HS1R","V9","FY13",-11895.970000000034,"CM5","2013-05-16T09:28:54",0]
["402|HD2G|V9|FY13","40","2","HD2G","V9","FY13",8907663.2391704544,"CM5","2013-05-16T09:28:54",0]
["402|HD2M|V9|FY13","40","2","HD2M","V9","FY13",686540.2279837419,"CM5","2013-05-16T09:28:54",0]
["402|HD2Q|V9|FY13","40","2","HD2Q","V9","FY13",196262.713031119,"CM5","2013-05-16T09:28:54",0]
["402|HD2R|V9|FY13","40","2","HD2R","V9","FY13",28422313.922543392,"CM5","2013-05-16T09:28:54",0]
["402|HD6Q|V9|FY13","40","2","HD6Q","V9","FY13",2855879.4399999995,"CM5","2013-05-16T09:28:54",0]
["402|HP2G|V9|FY13","40","2","HP2G","V9","FY13",2571008.7943398384,"CM5","2013-05-16T09:28:54",0]
["402|HP2M|V9|FY13","40","2","HP2M","V9","FY13",203021.47755162013,"CM5","2013-05-16T09:28:54",0]
["402|HP2Q|V9|FY13","40","2","HP2Q","V9","FY13",977704.82651285233,"CM5","2013-05-16T09:28:54",0]
["402|HP2R|V9|FY13","40","2","HP2R","V9","FY13",6730797.0550814839,"CM5","2013-05-16T09:28:54",0]
["402|HS2M|V9|FY13","40","2","HS2M","V9","FY13",432000,"CM5","2013-05-16T09:28:54",0]
["402|HS2R|V9|FY13","40","2","HS2R","V9","FY13",18000,"CM5","2013-05-16T09:28:54",0]
["402|HT2G|V9|FY13","40","2","HT2G","V9","FY13",4247841.3274999997,"CM5","2013-05-16T09:28:54",0]
["402|HT2M|V9|FY13","40","2","HT2M","V9","FY13",6272863.4432929996,"CM5","2013-05-16T09:28:54",0]
["402|HT2Q|V9|FY13","40","2","HT2Q","V9","FY13",1513248.8630070023,"CM5","2013-05-16T09:28:54",0]
["402|HT2R|V9|FY13","40","2","HT2R","V9","FY13",44620178.717799991,"CM5","2013-05-16T09:28:54",0]
["402|HT6G|V9|FY13","40","2","HT6G","V9","FY13",31000,"CM5","2013-05-16T09:28:54",0]
["402|HT6Q|V9|FY13","40","2","HT6Q","V9","FY13",2117657.15,"CM5","2013-05-16T09:28:54",0]
["402|HT6R|V9|FY13","40","2","HT6R","V9","FY13",804000,"CM5","2013-05-16T09:28:54",0]
["405|HB5M|V9|FY13","40","5","HB5M","V9","FY13",9365000,"CM5","2013-05-16T09:28:54",0]
["405|HC5M|V9|FY13","40","5","HC5M","V9","FY13",23056200,"CM5","2013-05-16T09:28:54",0]
["405|HE5M|V9|FY13","40","5","HE5M","V9","FY13",1042000,"CM5","2013-05-16T09:28:54",0]
["405|HE5R|V9|FY13","40","5","HE5R","V9","FY13",7618768.1300000008,"CM5","2013-05-16T09:28:54",0]
["405|HI5M|V9|FY13","40","5","HI5M","V9","FY13",2561800,"CM5","2013-05-16T09:28:54",0]
["401|HD1D|V9|FY13","40","1","HD1D","V9","FY13",19751930.50151328,"CM5","2013-05-16T09:28:55",0]
["402|HD2D|V9|FY13","40","2","HD2D","V9","FY13",20137900.779225674,"CM5","2013-05-16T09:28:55",0]
["401|HD1G|V9|FY14","40","1","HD1G","V9","FY14",1186863.1300000001,"CM5","2013-05-16T09:28:55",0]
["401|HD1M|V9|FY14","40","1","HD1M","V9","FY14",4463238.898,"CM5","2013-05-16T09:28:55",0]
["401|HD1Q|V9|FY14","40","1","HD1Q","V9","FY14",187624.17199999999,"CM5","2013-05-16T09:28:55",0]
["401|HD1R|V9|FY14","40","1","HD1R","V9","FY14",22080070,"CM5","2013-05-16T09:28:55",0]
["401|HM1R|V9|FY14","40","1","HM1R","V9","FY14",7532999.9999999991,"CM5","2013-05-16T09:28:55",0]
["401|HP1G|V9|FY14","40","1","HP1G","V9","FY14",460241.47000000003,"CM5","2013-05-16T09:28:55",0]
["401|HP1M|V9|FY14","40","1","HP1M","V9","FY14",243661.70199999996,"CM5","2013-05-16T09:28:55",0]
["401|HP1Q|V9|FY14","40","1","HP1Q","V9","FY14",4160.6279999999988,"CM5","2013-05-16T09:28:55",0]
["401|HP1R|V9|FY14","40","1","HP1R","V9","FY14",272000,"CM5","2013-05-16T09:28:55",0]
["401|HR1G|V9|FY14","40","1","HR1G","V9","FY14",259480.00000000003,"CM5","2013-05-16T09:28:55",0]
["401|HR1M|V9|FY14","40","1","HR1M","V9","FY14",139720,"CM5","2013-05-16T09:28:55",0]
["401|HR1R|V9|FY14","40","1","HR1R","V9","FY14",6891000,"CM5","2013-05-16T09:28:55",0]
["401|HS1G|V9|FY14","40","1","HS1G","V9","FY14",77844,"CM5","2013-05-16T09:28:55",0]
["401|HS1M|V9|FY14","40","1","HS1M","V9","FY14",41916,"CM5","2013-05-16T09:28:55",0]
["401|HS1R|V9|FY14","40","1","HS1R","V9","FY14",265000,"CM5","2013-05-16T09:28:55",0]
["402|HD2G|V9|FY14","40","2","HD2G","V9","FY14",49656877.831099994,"CM5","2013-05-16T09:28:55",0]
["402|HD2M|V9|FY14","40","2","HD2M","V9","FY14",626271.402,"CM5","2013-05-16T09:28:55",0]
["402|HD2Q|V9|FY14","40","2","HD2Q","V9","FY14",255002.02799999999,"CM5","2013-05-16T09:28:55",0]
["402|HD2R|V9|FY14","40","2","HD2R","V9","FY14",36253343.068900004,"CM5","2013-05-16T09:28:55",0]
["402|HP2G|V9|FY14","40","2","HP2G","V9","FY14",706151.03,"CM5","2013-05-16T09:28:55",0]
["402|HP2M|V9|FY14","40","2","HP2M","V9","FY14",315051.99799999996,"CM5","2013-05-16T09:28:55",0]
["402|HP2Q|V9|FY14","40","2","HP2Q","V9","FY14",5099183.1720000003,"CM5","2013-05-16T09:28:55",0]
["402|HP2R|V9|FY14","40","2","HP2R","V9","FY14",8326400,"CM5","2013-05-16T09:28:55",0]
["402|HS2M|V9|FY14","40","2","HS2M","V9","FY14",113000,"CM5","2013-05-16T09:28:55",0]
["402|HS2R|V9|FY14","40","2","HS2R","V9","FY14",1667000,"CM5","2013-05-16T09:28:55",0]
["402|HT2M|V9|FY14","40","2","HT2M","V9","FY14",2787625,"CM5","2013-05-16T09:28:55",0]
["402|HT2Q|V9|FY14","40","2","HT2Q","V9","FY14",3169425,"CM5","2013-05-16T09:28:55",0]
["402|HT2R|V9|FY14","40","2","HT2R","V9","FY14",14840950,"CM5","2013-05-16T09:28:55",0]
["402|HT6G|V9|FY14","40","2","HT6G","V9","FY14",46000,"CM5","2013-05-16T09:28:55",0]
["402|HT6R|V9|FY14","40","2","HT6R","V9","FY14",42000,"CM5","2013-05-16T09:28:55",0]
["405|HB5M|V9|FY14","40","5","HB5M","V9","FY14",60000,"CM5","2013-05-16T09:28:55",0]
["405|HC5M|V9|FY14","40","5","HC5M","V9","FY14",2852100,"CM5","2013-05-16T09:28:55",0]
["405|HE5M|V9|FY14","40","5","HE5M","V9","FY14",100000,"CM5","2013-05-16T09:28:55",0]
["405|HE5R|V9|FY14","40","5","HE5R","V9","FY14",6218000,"CM5","2013-05-16T09:28:55",0]
["405|HI5M|V9|FY14","40","5","HI5M","V9","FY14",316900,"CM5","2013-05-16T09:28:55",0]
["401|HD1D|V9|FY14","40","1","HD1D","V9","FY14",21672272.840730041,"CM5","2013-05-16T09:28:55",0]
["402|HD2D|V9|FY14","40","2","HD2D","V9","FY14",21294521.900868375,"CM5","2013-05-16T09:28:55",0]
["401|HD1G|V9|FY15","40","1","HD1G","V9","FY15",24763325.138076536,"CM5","2013-05-16T09:28:55",0]
["401|HD1M|V9|FY15","40","1","HD1M","V9","FY15",1968088.8353759998,"CM5","2013-05-16T09:28:55",0]
["401|HD1Q|V9|FY15","40","1","HD1Q","V9","FY15",353431.89366400003,"CM5","2013-05-16T09:28:55",0]
["401|HD1R|V9|FY15","40","1","HD1R","V9","FY15",19525940,"CM5","2013-05-16T09:28:55",0]
["401|HM1R|V9|FY15","40","1","HM1R","V9","FY15",6064000.0000000009,"CM5","2013-05-16T09:28:55",0]
["401|HP1G|V9|FY15","40","1","HP1G","V9","FY15",373833.55463999999,"CM5","2013-05-16T09:28:55",0]
["401|HP1M|V9|FY15","40","1","HP1M","V9","FY15",195804.77582399998,"CM5","2013-05-16T09:28:55",0]
["401|HP1Q|V9|FY15","40","1","HP1Q","V9","FY15",5490.2151359999989,"CM5","2013-05-16T09:28:55",0]
["401|HP1R|V9|FY15","40","1","HP1R","V9","FY15",735056,"CM5","2013-05-16T09:28:55",0]
["401|HR1G|V9|FY15","40","1","HR1G","V9","FY15",196472.64,"CM5","2013-05-16T09:28:55",0]
["401|HR1M|V9|FY15","40","1","HR1M","V9","FY15",105792.95999999999,"CM5","2013-05-16T09:28:55",0]
["401|HR1R|V9|FY15","40","1","HR1R","V9","FY15",2157816,"CM5","2013-05-16T09:28:55",0]
["401|HS1G|V9|FY15","40","1","HS1G","V9","FY15",58941.792000000001,"CM5","2013-05-16T09:28:55",0]
["401|HS1M|V9|FY15","40","1","HS1M","V9","FY15",31737.887999999995,"CM5","2013-05-16T09:28:55",0]
["401|HS1R|V9|FY15","40","1","HS1R","V9","FY15",1217000,"CM5","2013-05-16T09:28:55",0]
["402|HD2G|V9|FY15","40","2","HD2G","V9","FY15",73267346.11627093,"CM5","2013-05-16T09:28:55",0]
["402|HD2M|V9|FY15","40","2","HD2M","V9","FY15",4136233.7772035808,"CM5","2013-05-16T09:28:55",0]
["402|HD2Q|V9|FY15","40","2","HD2Q","V9","FY15",430613.00073600002,"CM5","2013-05-16T09:28:55",0]
["402|HD2R|V9|FY15","40","2","HD2R","V9","FY15",71093264.273773775,"CM5","2013-05-16T09:28:55",0]
["402|HP2G|V9|FY15","40","2","HP2G","V9","FY15",2990991.1916535059,"CM5","2013-05-16T09:28:55",0]
["402|HP2M|V9|FY15","40","2","HP2M","V9","FY15",2455923.2905759998,"CM5","2013-05-16T09:28:55",0]
["402|HP2Q|V9|FY15","40","2","HP2Q","V9","FY15",2721013.3704640004,"CM5","2013-05-16T09:28:55",0]
["402|HP2R|V9|FY15","40","2","HP2R","V9","FY15",7736295.9999999991,"CM5","2013-05-16T09:28:55",0]
["402|HS2M|V9|FY15","40","2","HS2M","V9","FY15",380928,"CM5","2013-05-16T09:28:55",0]
["402|HS2R|V9|FY15","40","2","HS2R","V9","FY15",2542000,"CM5","2013-05-16T09:28:55",0]
["402|HT2G|V9|FY15","40","2","HT2G","V9","FY15",6206610.9775155326,"CM5","2013-05-16T09:28:55",0]
["402|HT2M|V9|FY15","40","2","HT2M","V9","FY15",17126924.176931031,"CM5","2013-05-16T09:28:55",0]
["402|HT2Q|V9|FY15","40","2","HT2Q","V9","FY15",3202709.6,"CM5","2013-05-16T09:28:55",0]
["402|HT2R|V9|FY15","40","2","HT2R","V9","FY15",16535063.429589838,"CM5","2013-05-16T09:28:55",0]
["402|HT6G|V9|FY15","40","2","HT6G","V9","FY15",1304784,"CM5","2013-05-16T09:28:55",0]
["402|HT6R|V9|FY15","40","2","HT6R","V9","FY15",659456,"CM5","2013-05-16T09:28:55",0]
["405|HB5M|V9|FY15","40","5","HB5M","V9","FY15",215000,"CM5","2013-05-16T09:28:55",0]
["405|HC5M|V9|FY15","40","5","HC5M","V9","FY15",8474039.1710973512,"CM5","2013-05-16T09:28:55",0]
["405|HE5M|V9|FY15","40","5","HE5M","V9","FY15",514794.91957337654,"CM5","2013-05-16T09:28:55",0]
["405|HE5R|V9|FY15","40","5","HE5R","V9","FY15",4595059.4521119585,"CM5","2013-05-16T09:28:55",0]
["405|HI5M|V9|FY15","40","5","HI5M","V9","FY15",941559.90789970569,"CM5","2013-05-16T09:28:55",0]
["401|HD1D|V9|FY15","40","1","HD1D","V9","FY15",23407463.416032989,"CM5","2013-05-16T09:28:55",0]
["402|HD2D|V9|FY15","40","2","HD2D","V9","FY15",22554823.391842544,"CM5","2013-05-16T09:28:55",0]
["401|KDEO|V9|FY14","40","1","KDEO","V9","FY14",1455377541.5696883,"AM1","2013-06-04T14:45:57",0]
["401|KDEI|V9|FY14","40","1","KDEI","V9","FY14",36519500.950850278,"AM1","2013-06-04T14:45:57",0]
["401|KDED|V9|FY14","40","1","KDED","V9","FY14",-34131223.696545228,"AM1","2013-06-04T14:45:57",0]
["401|KDEA|V9|FY14","40","1","KDEA","V9","FY14",10804992.928645134,"AM1","2013-06-04T14:45:57",0]
["401|KDTO|V9|FY14","40","1","KDTO","V9","FY14",1250084178.8162403,"AM1","2013-06-04T14:45:57",0]
["401|KDTD|V9|FY14","40","1","KDTD","V9","FY14",-30294314.30786005,"AM1","2013-06-04T14:45:57",0]
["401|KPEO|V9|FY14","40","1","KPEO","V9","FY14",16023338.651474254,"AM1","2013-06-04T14:45:57",0]
["401|KPEI|V9|FY14","40","1","KPEI","V9","FY14",402778.59221895144,"AM1","2013-06-04T14:45:57",0]
["401|KPED|V9|FY14","40","1","KPED","V9","FY14",-1964755.1990356422,"AM1","2013-06-04T14:45:57",0]
["401|KPEA|V9|FY14","40","1","KPEA","V9","FY14",175610.07456760205,"AM1","2013-06-04T14:45:57",0]
["401|KPTO|V9|FY14","40","1","KPTO","V9","FY14",11070460.873065438,"AM1","2013-06-04T14:45:57",0]
["401|KPTD|V9|FY14","40","1","KPTD","V9","FY14",-1166092.4318117166,"AM1","2013-06-04T14:45:57",0]
["401|KREO|V9|FY14","40","1","KREO","V9","FY14",49046583.496992245,"AM1","2013-06-04T14:45:57",0]
["401|KREI|V9|FY14","40","1","KREI","V9","FY14",1295037.3255759352,"AM1","2013-06-04T14:45:57",0]
["401|KRED|V9|FY14","40","1","KRED","V9","FY14",-2112396.1066523516,"AM1","2013-06-04T14:45:57",0]
["401|KREA|V9|FY14","40","1","KREA","V9","FY14",5509819.0520903356,"AM1","2013-06-04T14:45:57",0]
["401|KRTO|V9|FY14","40","1","KRTO","V9","FY14",34951921.017394908,"AM1","2013-06-04T14:45:57",0]
["401|KRTD|V9|FY14","40","1","KRTD","V9","FY14",-1414644.1868701959,"AM1","2013-06-04T14:45:57",0]
["401|KSEO|V9|FY14","40","1","KSEO","V9","FY14",2028890.6890955172,"AM1","2013-06-04T14:45:57",0]
["401|KSEI|V9|FY14","40","1","KSEI","V9","FY14",274779.70181120146,"AM1","2013-06-04T14:45:57",0]
["401|KSED|V9|FY14","40","1","KSED","V9","FY14",-1194202.2897950022,"AM1","2013-06-04T14:45:57",0]
["401|KSEA|V9|FY14","40","1","KSEA","V9","FY14",17924594.766705077,"AM1","2013-06-04T14:45:57",0]
["401|KSTO|V9|FY14","40","1","KSTO","V9","FY14",1931699.6310000001,"AM1","2013-06-04T14:45:57",0]
["401|KSTD|V9|FY14","40","1","KSTD","V9","FY14",-1151442.9123352538,"AM1","2013-06-04T14:45:57",0]
["401|KMEO|V9|FY14","40","1","KMEO","V9","FY14",8374271.0462247981,"AM1","2013-06-04T14:45:57",0]
["401|KMEI|V9|FY14","40","1","KMEI","V9","FY14",303519.27615562,"AM1","2013-06-04T14:45:57",0]
["401|KMED|V9|FY14","40","1","KMED","V9","FY14",-913477.71613982646,"AM1","2013-06-04T14:45:57",0]
["401|KMEA|V9|FY14","40","1","KMEA","V9","FY14",7533000,"AM1","2013-06-04T14:45:57",0]
["401|KMTO|V9|FY14","40","1","KMTO","V9","FY14",7821875.0000000009,"AM1","2013-06-04T14:45:57",0]
["401|KMTD|V9|FY14","40","1","KMTD","V9","FY14",-621275.00000000012,"AM1","2013-06-04T14:45:57",0]
["402|KDEO|V9|FY14","40","2","KDEO","V9","FY14",1616622406.3352211,"AM1","2013-06-04T14:45:57",0]
["402|KDEI|V9|FY14","40","2","KDEI","V9","FY14",41138308.131299704,"AM1","2013-06-04T14:45:57",0]
["402|KDED|V9|FY14","40","2","KDED","V9","FY14",-55849886.653089158,"AM1","2013-06-04T14:45:57",0]
["402|KDEA|V9|FY14","40","2","KDEA","V9","FY14",57819837.83353366,"AM1","2013-06-04T14:45:57",0]
["402|KDTO|V9|FY14","40","2","KDTO","V9","FY14",1373977729.1181412,"AM1","2013-06-04T14:45:57",0]
["402|KDTD|V9|FY14","40","2","KDTD","V9","FY14",-42814393.090839781,"AM1","2013-06-04T14:45:57",0]
["402|KPEO|V9|FY14","40","2","KPEO","V9","FY14",121000107.67274478,"AM1","2013-06-04T14:45:57",0]
["402|KPEI|V9|FY14","40","2","KPEI","V9","FY14",3171000.1208080822,"AM1","2013-06-04T14:45:57",0]
["402|KPED|V9|FY14","40","2","KPED","V9","FY14",-10248604.450565115,"AM1","2013-06-04T14:45:57",0]
["402|KPEA|V9|FY14","40","2","KPEA","V9","FY14",11679794.319156973,"AM1","2013-06-04T14:45:57",0]
["402|KPTO|V9|FY14","40","2","KPTO","V9","FY14",88924821.056271493,"AM1","2013-06-04T14:45:57",0]
["402|KPTD|V9|FY14","40","2","KPTD","V9","FY14",-7103640.9231254784,"AM1","2013-06-04T14:45:57",0]
["402|KSEO|V9|FY14","40","2","KSEO","V9","FY14",3334442.9758726032,"AM1","2013-06-04T14:45:57",0]
["402|KSEI|V9|FY14","40","2","KSEI","V9","FY14",605801.95921165159,"AM1","2013-06-04T14:45:57",0]
["402|KSED|V9|FY14","40","2","KSED","V9","FY14",-2651443.3491131314,"AM1","2013-06-04T14:45:57",0]
["402|KSEA|V9|FY14","40","2","KSEA","V9","FY14",41795270.785186917,"AM1","2013-06-04T14:45:57",0]
["402|KSTO|V9|FY14","40","2","KSTO","V9","FY14",2964791.6296294718,"AM1","2013-06-04T14:45:57",0]
["402|KSTD|V9|FY14","40","2","KSTD","V9","FY14",-2532039.1745869569,"AM1","2013-06-04T14:45:57",0]
["402|KTEO|V9|FY14","40","2","KTEO","V9","FY14",429005933.42786425,"AM1","2013-06-04T14:45:57",0]
["402|KTEI|V9|FY14","40","2","KTEI","V9","FY14",10887078.593678843,"AM1","2013-06-04T14:45:57",0]
["402|KTED|V9|FY14","40","2","KTED","V9","FY14",-35872471.354642741,"AM1","2013-06-04T14:45:57",0]
["402|KTEA|V9|FY14","40","2","KTEA","V9","FY14",12954420.638578653,"AM1","2013-06-04T14:45:57",0]
["402|KTTO|V9|FY14","40","2","KTTO","V9","FY14",359502930.45157725,"AM1","2013-06-04T14:45:57",0]
["402|KTTD|V9|FY14","40","2","KTTD","V9","FY14",-23424556.51568038,"AM1","2013-06-04T14:45:57",0]
["401|KBEO|V9|FY14","40","1","KBEO","V9","FY14",1798495.1079612931,"AM1","2013-06-04T14:45:57",0]
["401|KBED|V9|FY14","40","1","KBED","V9","FY14",-48889.560933348257,"AM1","2013-06-04T14:45:57",0]
["401|KBEA|V9|FY14","40","1","KBEA","V9","FY14",7450.4179468999537,"AM1","2013-06-04T14:45:57",0]
["401|KBEI|V9|FY14","40","1","KBEI","V9","FY14",46017.241567708072,"AM1","2013-06-04T14:45:57",0]
["401|KBTO|V9|FY14","40","1","KBTO","V9","FY14",1184315.6187369155,"AM1","2013-06-04T14:45:57",0]
["401|KBTD|V9|FY14","40","1","KBTD","V9","FY14",-33061.932689152221,"AM1","2013-06-04T14:45:57",0]
["401|KEEO|V9|FY14","40","1","KEEO","V9","FY14",12034602.024252899,"AM1","2013-06-04T14:45:57",0]
["401|KEED|V9|FY14","40","1","KEED","V9","FY14",-2089788.0489687882,"AM1","2013-06-04T14:45:57",0]
["401|KEEA|V9|FY14","40","1","KEEA","V9","FY14",3411538.5789881209,"AM1","2013-06-04T14:45:57",0]
["401|KEEI|V9|FY14","40","1","KEEI","V9","FY14",349626.34917413181,"AM1","2013-06-04T14:45:57",0]
["401|KETO|V9|FY14","40","1","KETO","V9","FY14",-3600491.2216198533,"AM1","2013-06-04T14:45:57",0]
["401|KETD|V9|FY14","40","1","KETD","V9","FY14",-2260488.1775820563,"AM1","2013-06-04T14:45:57",0]
["401|KLEO|V9|FY14","40","1","KLEO","V9","FY14",8743795.7619550303,"AM1","2013-06-04T14:45:57",0]
["401|KLEI|V9|FY14","40","1","KLEI","V9","FY14",218594.89404887578,"AM1","2013-06-04T14:45:57",0]
["401|KCEO|V9|FY14","40","1","KCEO","V9","FY14",8693178.8072906658,"AM1","2013-06-04T14:45:57",0]
["401|KCED|V9|FY14","40","1","KCED","V9","FY14",-1666987.9697285681,"AM1","2013-06-04T14:45:57",0]
["401|KCEA|V9|FY14","40","1","KCEA","V9","FY14",1211658.3027661119,"AM1","2013-06-04T14:45:57",0]
["401|KCEI|V9|FY14","40","1","KCEI","V9","FY14",231650.66836652768,"AM1","2013-06-04T14:45:57",0]
["401|KCTO|V9|FY14","40","1","KCTO","V9","FY14",7367742.4876053901,"AM1","2013-06-04T14:45:57",0]
["401|KCTD|V9|FY14","40","1","KCTD","V9","FY14",-3466933.3102971679,"AM1","2013-06-04T14:45:57",0]
["401|KIEO|V9|FY14","40","1","KIEO","V9","FY14",939654.13238854206,"AM1","2013-06-04T14:45:57",0]
["401|KIED|V9|FY14","40","1","KIED","V9","FY14",-240365.55319547604,"AM1","2013-06-04T14:45:57",0]
["401|KIEA|V9|FY14","40","1","KIEA","V9","FY14",134628.7003073458,"AM1","2013-06-04T14:45:57",0]
["401|KIEI|V9|FY14","40","1","KIEI","V9","FY14",25095.626497652785,"AM1","2013-06-04T14:45:57",0]
["401|KQEO|V9|FY14","40","1","KQEO","V9","FY14",7352376.1978414198,"AM1","2013-06-04T14:45:57",0]
["401|KQED|V9|FY14","40","1","KQED","V9","FY14",-3650223.5765617653,"AM1","2013-06-04T14:45:57",0]
["401|KQEI|V9|FY14","40","1","KQEI","V9","FY14",178059.68666154949,"AM1","2013-06-04T14:45:57",0]
["401|KQTO|V9|FY14","40","1","KQTO","V9","FY14",6866224.0584437875,"AM1","2013-06-04T14:45:57",0]
["401|KQTD|V9|FY14","40","1","KQTD","V9","FY14",-3323538.0682343072,"AM1","2013-06-04T14:45:57",0]
["402|KBEO|V9|FY14","40","2","KBEO","V9","FY14",12995019.565930655,"AM1","2013-06-04T14:45:57",0]
["402|KBED|V9|FY14","40","2","KBED","V9","FY14",-344829.78164681455,"AM1","2013-06-04T14:45:57",0]
["402|KBEA|V9|FY14","40","2","KBEA","V9","FY14",52549.58205310005,"AM1","2013-06-04T14:45:57",0]
["402|KBEI|V9|FY14","40","2","KBEI","V9","FY14",324570.6252795906,"AM1","2013-06-04T14:45:57",0]
["402|KBTO|V9|FY14","40","2","KBTO","V9","FY14",4478405.4110645205,"AM1","2013-06-04T14:45:57",0]
["402|KBTD|V9|FY14","40","2","KBTD","V9","FY14",-233193.72913912658,"AM1","2013-06-04T14:45:57",0]
["402|KEEO|V9|FY14","40","2","KEEO","V9","FY14",10706023.296558771,"AM1","2013-06-04T14:45:57",0]
["402|KEED|V9|FY14","40","2","KEED","V9","FY14",-1780395.6196857702,"AM1","2013-06-04T14:45:57",0]
["402|KEEA|V9|FY14","40","2","KEEA","V9","FY14",2906461.4210118791,"AM1","2013-06-04T14:45:57",0]
["402|KEEI|V9|FY14","40","2","KEEI","V9","FY14",297864.28384615993,"AM1","2013-06-04T14:45:57",0]
["402|KETO|V9|FY14","40","2","KETO","V9","FY14",-3156428.5840587863,"AM1","2013-06-04T14:45:57",0]
["402|KETD|V9|FY14","40","2","KETD","V9","FY14",-1925823.6507307496,"AM1","2013-06-04T14:45:57",0]
["402|KLEO|V9|FY14","40","2","KLEO","V9","FY14",44544597.918607473,"AM1","2013-06-04T14:45:57",0]
["402|KLEI|V9|FY14","40","2","KLEI","V9","FY14",1113614.947965187,"AM1","2013-06-04T14:45:57",0]
["402|KCEO|V9|FY14","40","2","KCEO","V9","FY14",8504803.0862243623,"AM1","2013-06-04T14:45:57",0]
["402|KCED|V9|FY14","40","2","KCED","V9","FY14",-1633423.3906189338,"AM1","2013-06-04T14:45:57",0]
["402|KCEA|V9|FY14","40","2","KCEA","V9","FY14",1187261.7254088921,"AM1","2013-06-04T14:45:57",0]
["402|KCEI|V9|FY14","40","2","KCEI","V9","FY14",226986.41323968713,"AM1","2013-06-04T14:45:57",0]
["402|KCTO|V9|FY14","40","2","KCTO","V9","FY14",7210099.3612162508,"AM1","2013-06-04T14:45:57",0]
["402|KCTD|V9|FY14","40","2","KCTD","V9","FY14",-3397127.0732550109,"AM1","2013-06-04T14:45:57",0]
["402|KIEO|V9|FY14","40","2","KIEO","V9","FY14",919462.91984498838,"AM1","2013-06-04T14:45:57",0]
["402|KIED|V9|FY14","40","2","KIED","V9","FY14",-235525.82503188631,"AM1","2013-06-04T14:45:57",0]
["402|KIEI|V9|FY14","40","2","KIEI","V9","FY14",24590.32942521893,"AM1","2013-06-04T14:45:57",0]
["402|KQEI|V9|FY14","40","2","KQEI","V9","FY14",174474.47876100213,"AM1","2013-06-04T14:45:57",0]
["403|EOSA|V9|FY13","40","3","EOSA","V9","FY13",-34299.99970004792,null,"2013-04-30T16:24:59",0]
["404|EOSA|V9|FY13","40","4","EOSA","V9","FY13",-596595.0224303155,null,"2013-04-30T16:24:59",0]
["401|KDEA|V9|FY15","40","1","KDEA","V9","FY15",30024204.368195184,"AM1","2013-06-04T14:45:57",0]
["401|KPED|V9|FY15","40","1","KPED","V9","FY15",-2028083.6806726637,"AM1","2013-06-04T14:45:57",0]
["401|KRED|V9|FY15","40","1","KRED","V9","FY15",-2200600.7282874002,"AM1","2013-06-04T14:45:57",0]
["401|KREA|V9|FY15","40","1","KREA","V9","FY15",705838.9131517777,"AM1","2013-06-04T14:45:57",0]
["401|KSTD|V9|FY15","40","1","KSTD","V9","FY15",-2108127.4272228461,"AM1","2013-06-04T14:45:57",0]
["401|KMED|V9|FY15","40","1","KMED","V9","FY15",-1400878.8257099886,"AM1","2013-06-04T14:45:57",0]
["402|KDED|V9|FY15","40","2","KDED","V9","FY15",-58708932.672185525,"AM1","2013-06-04T14:45:57",0]
["402|KDEA|V9|FY15","40","2","KDEA","V9","FY15",127705870.32255265,"AM1","2013-06-04T14:45:57",0]
["402|KPED|V9|FY15","40","2","KPED","V9","FY15",-10935417.366046324,"AM1","2013-06-04T14:45:57",0]
["402|KPTD|V9|FY15","40","2","KPTD","V9","FY15",-7523736.3418738488,"AM1","2013-06-04T14:45:57",0]
["405|EISH|V9|FY15","40","5","EISH","V9","FY15",98129196.000000015,"OPM","2013-05-16T11:51:31",0]
["405|EIAC|V9|FY15","40","5","EIAC","V9","FY15",43913288.59905,"OPM","2013-05-16T11:51:31",0]
["403|EOSA|V9|FY15","40","3","EOSA","V9","FY15",3196810,"FM2","2013-05-16T09:32:26",0]
["401|BDED|V9|FY15","40","1","BDED","V9","FY15",-32536707.230140772,"FA1","2013-05-16T09:47:47",0]
["401|BPEO|V9|FY15","40","1","BPEO","V9","FY15",14111006.179528045,"FA1","2013-05-16T09:47:47",0]
["401|BPEA|V9|FY15","40","1","BPEA","V9","FY15",1310184.5456000001,"FA1","2013-05-16T09:47:47",0]
["401|BREO|V9|FY15","40","1","BREO","V9","FY15",50593917.922178634,"FA1","2013-05-16T09:47:47",0]
["401|BSEI|V9|FY15","40","1","BSEI","V9","FY15",139030.75289574312,"FA1","2013-05-16T09:47:47",0]
["401|BSTD|V9|FY15","40","1","BSTD","V9","FY15",-600775.85250900011,"FA1","2013-05-16T09:47:47",0]
["401|BMEO|V9|FY15","40","1","BMEO","V9","FY15",18737165.423144165,"FA1","2013-05-16T09:47:47",0]
["401|BMTO|V9|FY15","40","1","BMTO","V9","FY15",15207604.732999999,"FA1","2013-05-16T09:47:47",0]
["402|BDEO|V9|FY15","40","2","BDEO","V9","FY15",1650657736.8483233,"FA1","2013-05-16T09:47:47",0]
["402|BDTO|V9|FY15","40","2","BDTO","V9","FY15",1478396778.4842165,"FA1","2013-05-16T09:47:47",0]
["402|BPEO|V9|FY15","40","2","BPEO","V9","FY15",118173873.04934047,"FA1","2013-05-16T09:47:47",0]
["402|BPTO|V9|FY15","40","2","BPTO","V9","FY15",97772786.973752037,"FA1","2013-05-16T09:47:47",0]
["402|BSEA|V9|FY15","40","2","BSEA","V9","FY15",2922928,"FA1","2013-05-16T09:47:47",0]
["402|BTEX|V9|FY15","40","2","BTEX","V9","FY15",-1208218.75,"FA1","2013-05-16T09:47:47",0]
["402|BTEA|V9|FY15","40","2","BTEA","V9","FY15",45035548.184036404,"FA1","2013-05-16T09:47:47",0]
["401|BBTO|V9|FY15","40","1","BBTO","V9","FY15",1939907.8652850688,"FA1","2013-05-16T09:47:47",0]
["401|BEEA|V9|FY15","40","1","BEEA","V9","FY15",2761965.6058169375,"FA1","2013-05-16T09:47:47",0]
["401|BCEO|V9|FY15","40","1","BCEO","V9","FY15",8682666.0219187979,"FA1","2013-05-16T09:47:47",0]
["401|BCTD|V9|FY15","40","1","BCTD","V9","FY15",-4343540.504367034,"FA1","2013-05-16T09:47:47",0]
["401|BIED|V9|FY15","40","1","BIED","V9","FY15",-147895.5519873036,"FA1","2013-05-16T09:47:47",0]
["402|EOLA|V9|FY15","40","2","EOLA","V9","FY15",25844288,"FM2","2013-05-16T09:32:26",0]
["404|EOLA|V9|FY15","40","4","EOLA","V9","FY15",1486846,"FM2","2013-05-16T09:32:26",0]
["402|EOSO|V9|FY15","40","2","EOSO","V9","FY15",-1920400,"FM3","2013-05-16T09:32:35",0]
["402|BBEI|V9|FY15","40","2","BBEI","V9","FY15",250335.91882953586,"FA1","2013-05-16T09:47:47",0]
["402|BEEI|V9|FY15","40","2","BEEI","V9","FY15",292167.95610731142,"FA1","2013-05-16T09:47:47",0]
["402|BCED|V9|FY15","40","2","BCED","V9","FY15",-2425050.2483250154,"FA1","2013-05-16T09:47:47",0]
["402|BCTO|V9|FY15","40","2","BCTO","V9","FY15",5889492.2015615422,"FA1","2013-05-16T09:47:47",0]
["402|BIEA|V9|FY15","40","2","BIEA","V9","FY15",398803.99535977171,"FA1","2013-05-16T09:47:47",0]
["403|EZSW|V9|FY15","40","3","EZSW","V9","FY15",-3201851,"FM4","2013-05-16T09:32:42",0]
["402|Q850|V9|FY15","40","2","Q850","V9","FY15",403794,"RM2","2013-05-16T11:47:46",0]
["402|Q852|V9|FY15","40","2","Q852","V9","FY15",4318,"RM2","2013-05-16T11:47:46",0]
["402|KTEI|V9|FY15","40","2","KTEI","V9","FY15",10905918.93267886,"AM1","2013-06-04T14:45:57",0]
["402|KTTO|V9|FY15","40","2","KTTO","V9","FY15",349032794.57447553,"AM1","2013-06-04T14:45:57",0]
["401|KBEI|V9|FY15","40","1","KBEI","V9","FY15",46372.280445108197,"AM1","2013-06-04T14:45:57",0]
["401|KBTO|V9|FY15","40","1","KBTO","V9","FY15",1158704.1039946633,"AM1","2013-06-04T14:45:57",0]
["401|KETO|V9|FY15","40","1","KETO","V9","FY15",-5860979.3992019091,"AM1","2013-06-04T14:45:57",0]
["401|KCED|V9|FY15","40","1","KCED","V9","FY15",-1955261.5930815295,"AM1","2013-06-04T14:45:57",0]
["401|KCTO|V9|FY15","40","1","KCTO","V9","FY15",5112467.480074334,"AM1","2013-06-04T14:45:57",0]
["401|KIEA|V9|FY15","40","1","KIEA","V9","FY15",400003.11348072451,"AM1","2013-06-04T14:45:57",0]
["401|KQTO|V9|FY15","40","1","KQTO","V9","FY15",3542685.9902094807,"AM1","2013-06-04T14:45:57",0]
["402|KBEI|V9|FY15","40","2","KBEI","V9","FY15",327074.79950886883,"AM1","2013-06-04T14:45:57",0]
["402|KEEI|V9|FY15","40","2","KEEI","V9","FY15",326515.26496474177,"AM1","2013-06-04T14:45:57",0]
["402|KLEI|V9|FY15","40","2","KLEI","V9","FY15",1141455.3216643166,"AM1","2013-06-04T14:45:57",0]
["402|KCEA|V9|FY15","40","2","KCEA","V9","FY15",3527541.9401351912,"AM1","2013-06-04T14:45:57",0]
["402|KIED|V9|FY15","40","2","KIED","V9","FY15",-295110.34573749109,"AM1","2013-06-04T14:45:57",0]
["402|KQED|V9|FY15","40","2","KQED","V9","FY15",-3666144.9849655582,"AM1","2013-06-04T14:45:57",0]
["402|KQEI|V9|FY15","40","2","KQEI","V9","FY15",89418.170365013575,"AM1","2013-06-04T14:45:57",0]
["401|RCCA|V9|FY15","40","1","RCCA","V9","FY15",-23407463.416032989,"AM2","2013-06-04T14:47:04",0]
["401|SR1C|V9|FY14","40","1","SR1C","V9","FY14",1780380.9479096639,"AM3","2013-06-04T14:48:10",0]
["401|KSEE|V9|FY09","40","1","KSEE","V9","FY09",-191471.69975240939,"AM4","2013-06-04T14:49:15",0]
["401|KBEE|V9|FY09","40","1","KBEE","V9","FY09",-3272.691833457427,"AM4","2013-06-04T14:49:15",0]
["401|KBEE|V9|FY10","40","1","KBEE","V9","FY10",-6442.5248981527448,"AM4","2013-06-04T14:49:15",0]
["402|KSTE|V9|FY11","40","2","KSTE","V9","FY11",-15199.878400972808,"AM4","2013-06-04T14:49:15",0]
["401|EOSO|V9|FY13","40","1","EOSO","V9","FY13",-1447800,null,"2013-04-30T16:24:59",0]
["402|EOLA|V9|FY13","40","2","EOLA","V9","FY13",-166662.73202851138,null,"2013-04-30T16:24:59",0]
["402|EOSN|V9|FY13","40","2","EOSN","V9","FY13",1411630.4253585674,null,"2013-04-30T16:24:59",0]
["402|CP2G|V9|FY09","40","2","CP2G","V9","FY09",12301000,"CM2","2013-05-16T09:28:38",0]
["401|BPEO|V9|FY12","40","1","BPEO","V9","FY12",17136732.784782778,"FA1","2013-05-16T09:47:46",0]
["401|BPED|V9|FY12","40","1","BPED","V9","FY12",-1625048.5,"FA1","2013-05-16T09:47:46",0]
["401|BPTD|V9|FY12","40","1","BPTD","V9","FY12",-1095090.1901648999,"FA1","2013-05-16T09:47:46",0]
["401|BSEO|V9|FY12","40","1","BSEO","V9","FY12",4224261.4712061007,"FA1","2013-05-16T09:47:46",0]
["401|BSEA|V9|FY12","40","1","BSEA","V9","FY12",1305652.4103999999,"FA1","2013-05-16T09:47:46",0]
["401|BMEA|V9|FY12","40","1","BMEA","V9","FY12",3726189.3200000003,"FA1","2013-05-16T09:47:46",0]
["401|BTTO|V9|FY12","40","1","BTTO","V9","FY12",5115.5486760000003,"FA1","2013-05-16T09:47:46",0]
["402|BDEX|V9|FY12","40","2","BDEX","V9","FY12",-60689.439999999988,"FA1","2013-05-16T09:47:46",0]
["402|BPEA|V9|FY12","40","2","BPEA","V9","FY12",6723251.8380000005,"FA1","2013-05-16T09:47:46",0]
["402|BPTO|V9|FY12","40","2","BPTO","V9","FY12",88938922.120883793,"FA1","2013-05-16T09:47:46",0]
["402|BTEO|V9|FY12","40","2","BTEO","V9","FY12",432236713.94760358,"FA1","2013-05-16T09:47:46",0]
["402|BTTO|V9|FY12","40","2","BTTO","V9","FY12",389680882.70840156,"FA1","2013-05-16T09:47:46",0]
["401|BBTO|V9|FY12","40","1","BBTO","V9","FY12",1019026.4750124867,"FA1","2013-05-16T09:47:46",0]
["401|BEEO|V9|FY12","40","1","BEEO","V9","FY12",5655362.1381041603,"FA1","2013-05-16T09:47:46",0]
["401|BETD|V9|FY12","40","1","BETD","V9","FY12",-1103615.8312059313,"FA1","2013-05-16T09:47:46",0]
["402|BBED|V9|FY12","40","2","BBED","V9","FY12",-589520.85592733347,"FA1","2013-05-16T09:47:46",0]
["402|BEEO|V9|FY12","40","2","BEEO","V9","FY12",5095232.9618958393,"FA1","2013-05-16T09:47:46",0]
["402|BEED|V9|FY12","40","2","BEED","V9","FY12",-1062409.790708154,"FA1","2013-05-16T09:47:46",0]
["402|BLEO|V9|FY12","40","2","BLEO","V9","FY12",35911793.528528295,"FA1","2013-05-16T09:47:46",0]
["402|EOLA|V9|FY14","40","2","EOLA","V9","FY14",25131107.827996768,"RJ","2013-04-30T16:24:59",0]
["401|EOSA|V9|FY14","40","1","EOSA","V9","FY14",-19597633.238437846,"RJ","2013-04-30T16:24:59",0]
["404|EOSA|V9|FY14","40","4","EOSA","V9","FY14",-1445816.0798847522,"RJ","2013-04-30T16:24:59",0]
["401|BBTX|V9|FY12","40","1","BBTX","V9","FY12",-132519.11372255886,"FA1","2013-05-16T09:47:46",0]
["402|BETX|V9|FY12","40","2","BETX","V9","FY12",-184837.6388661149,"FA1","2013-05-16T09:47:46",0]
["401|BDEI|V9|FY13","40","1","BDEI","V9","FY13",33483053.495267857,"FA1","2013-05-16T09:47:46",0]
["401|BDED|V9|FY13","40","1","BDED","V9","FY13",-29712031.311318357,"FA1","2013-05-16T09:47:46",0]
["401|BPEA|V9|FY13","40","1","BPEA","V9","FY13",800243.1680912443,"FA1","2013-05-16T09:47:46",0]
["401|BREO|V9|FY13","40","1","BREO","V9","FY13",43221549.021763973,"FA1","2013-05-16T09:47:46",0]
["401|BRTD|V9|FY13","40","1","BRTD","V9","FY13",-1401483.1929433201,"FA1","2013-05-16T09:47:46",0]
["401|BSEO|V9|FY13","40","1","BSEO","V9","FY13",5056945.1516061006,"FA1","2013-05-16T09:47:46",0]
["401|BMEO|V9|FY13","40","1","BMEO","V9","FY13",9743384.9199999999,"FA1","2013-05-16T09:47:46",0]
["401|BMTO|V9|FY13","40","1","BMTO","V9","FY13",5984189.3200000012,"FA1","2013-05-16T09:47:46",0]
["402|BDEO|V9|FY13","40","2","BDEO","V9","FY13",1488402965.6525021,"FA1","2013-05-16T09:47:46",0]
["402|BDEI|V9|FY13","40","2","BDEI","V9","FY13",37710126.915470727,"FA1","2013-05-16T09:47:46",0]
["402|BPEO|V9|FY13","40","2","BPEO","V9","FY13",107573343.68271159,"FA1","2013-05-16T09:47:46",0]
["402|BPTO|V9|FY13","40","2","BPTO","V9","FY13",87861436.174547136,"FA1","2013-05-16T09:47:46",0]
["402|BSEA|V9|FY13","40","2","BSEA","V9","FY13",450000,"FA1","2013-05-16T09:47:46",0]
["402|BTEI|V9|FY13","40","2","BTEI","V9","FY13",11295786.940359425,"FA1","2013-05-16T09:47:46",0]
["402|BTEA|V9|FY13","40","2","BTEA","V9","FY13",59606789.501599997,"FA1","2013-05-16T09:47:46",0]
["401|BBEA|V9|FY13","40","1","BBEA","V9","FY13",1097618.7043218398,"FA1","2013-05-16T09:47:46",0]
["401|BEED|V9|FY13","40","1","BEED","V9","FY13",-1651074.6493450974,"FA1","2013-05-16T09:47:46",0]
["401|BEEA|V9|FY13","40","1","BEEA","V9","FY13",4681296.5605369937,"FA1","2013-05-16T09:47:46",0]
["401|BLEO|V9|FY13","40","1","BLEO","V9","FY13",7336236.7010170948,"FA1","2013-05-16T09:47:46",0]
["401|BIED|V9|FY13","40","1","BIED","V9","FY13",-55368.207488278364,"FA1","2013-05-16T09:47:46",0]
["402|BBEA|V9|FY13","40","2","BBEA","V9","FY13",8267381.295678162,"FA1","2013-05-16T09:47:46",0]
["402|BBEI|V9|FY13","40","2","BBEI","V9","FY13",268900.51183365111,"FA1","2013-05-16T09:47:46",0]
["402|BEEA|V9|FY13","40","2","BEEA","V9","FY13",3979471.5694630067,"FA1","2013-05-16T09:47:46",0]
["402|BCEO|V9|FY13","40","2","BCEO","V9","FY13",434102.92966903612,"FA1","2013-05-16T09:47:46",0]
["402|BCTO|V9|FY13","40","2","BCTO","V9","FY13",16027.612586484676,"FA1","2013-05-16T09:47:46",0]
["402|BIEA|V9|FY13","40","2","BIEA","V9","FY13",1085067.5211857993,"FA1","2013-05-16T09:47:46",0]
["401|CS1R|V9|FY10","40","1","CS1R","V9","FY10",635676.31999999995,"CM2","2013-05-16T09:28:38",0]
["402|CP2G|V9|FY10","40","2","CP2G","V9","FY10",8507923.6799999997,"CM2","2013-05-16T09:28:38",0]
["405|CE5R|V9|FY10","40","5","CE5R","V9","FY10",2077871.6500000001,"CM2","2013-05-16T09:28:38",0]
["401|BDEO|V9|FY12","40","1","BDEO","V9","FY12",1321587834.136534,"FA1","2013-05-16T09:47:46",0]
["401|BDEX|V9|FY12","40","1","BDEX","V9","FY12",-1176158.1099999999,"FA1","2013-05-16T09:47:46",0]
["853|EOLC|V9|FY15","85","3","EOLC","V9","FY15",287421,"FM1","2013-05-16T09:32:14",0]
["851|RURF|V9|FY15","85","1","RURF","V9","FY15",-20769913.890000001,"RM1","2013-05-16T11:47:27",0]
["852|RUNF|V9|FY15","85","2","RUNF","V9","FY15",-9831867.364991961,"RM1","2013-05-16T11:47:27",0]
["851|Cx1W|V9|FY12","85","1","Cx1W","V9","FY12",2388334.7912772684,"CM1","2013-05-16T09:28:34",0]
["852|Cx2W|V9|FY13","85","2","Cx2W","V9","FY13",-141459625.2110135,"CM1","2013-05-16T09:28:34",0]
["851|ROOI|V9|FY15","85","1","ROOI","V9","FY15",-1628287.016475,"RM1","2013-05-16T11:47:27",0]
["852|EFDD|V9|FY15","85","2","EFDD","V9","FY15",123309.5454350462,"RM1","2013-05-16T11:47:27",0]
["851|Vlos|V9|FY15","85","1","Vlos","V9","FY15",1059.1095316665924,"RM2","2013-05-16T11:47:38",0]
["851|EOSE|V9|FY15","85","1","EOSE","V9","FY15",491360,"FM1","2013-05-16T09:32:14",0]
["853|EZSW|V9|FY12","85","3","EZSW","V9","FY12",106986459.69000001,"RJ","2013-04-29T17:11:53",1]
["853|EZSE|V9|FY14","85","3","EZSE","V9","FY14",-19914413.226100001,"RJ","2013-04-30T16:24:59",0]
["853|EOLA|V9|FY13","85","3","EOLA","V9","FY13",2652400.9695478822,null,"2013-04-30T16:24:59",0]
["851|EOSR|V9|FY15","85","1","EOSR","V9","FY15",150580,"FM1","2013-05-16T09:32:15",0]
["852|EOSE|V9|FY15","85","2","EOSE","V9","FY15",2007528,"FM1","2013-05-16T09:32:15",0]
["852|EOSS|V9|FY15","85","2","EOSS","V9","FY15",1316949,"FM1","2013-05-16T09:32:15",0]
["854|EOLE|V9|FY15","85","4","EOLE","V9","FY15",3315,"FM1","2013-05-16T09:32:15",0]
["855|EOSU|V9|FY15","85","5","EOSU","V9","FY15",172670,"FM1","2013-05-16T09:32:15",0]
["851|EDEP|V9|FY09","85","1","EDEP","V9","FY09",8614961.5,"DS","2013-04-24T12:11:34",0]
["851|EDEP|V9|FY13","85","1","EDEP","V9","FY13",7850511,"MRS","2013-04-24T12:11:34",0]
["851|EIAC|V9|FY10","85","1","EIAC","V9","FY10",2682800,"DS","2013-04-24T12:11:34",0]
["851|EOBV|V9|FY09","85","1","EOBV","V9","FY09",11701285.999999996,"DS","2013-04-24T12:11:34",0]
["851|EFDD|V9|FY14","85","1","EFDD","V9","FY14",197843.5416,"MRS","2013-05-15T16:15:47",0]
["851|EIWP|V9|FY14","85","1","EIWP","V9","FY14",-166087.5,"MRS","2013-05-15T16:15:47",0]
["851|EOLC|V9|FY10","85","1","EOLC","V9","FY10",240000,"DS","2013-04-24T12:11:34",0]
["851|EoLE|V9|FY09","85","1","EoLE","V9","FY09",5232582.7663140055,"DS","2013-04-24T12:11:34",0]
["851|EOSA|V9|FY11","85","1","EOSA","V9","FY11",702365.49635564524,"XRJ","2013-04-24T12:11:34",0]
["851|EOSA|V9|FY12","85","1","EOSA","V9","FY12",-5806662.4200491132,"MRS: RJ","2013-04-24T12:11:34",0]
["851|EOSE|V9|FY09","85","1","EOSE","V9","FY09",159391.86465440955,"DS","2013-04-24T12:11:34",0]
["851|EOSE|V9|FY13","85","1","EOSE","V9","FY13",391000,"MRS","2013-04-24T12:11:34",0]
["851|EOLE|V9|FY12","85","1","EOLE","V9","FY12",2360450.3800000004,"MRS","2013-05-16T12:35:59",0]
["851|EOSA|V9|FY12","85","1","EOSA","V9","FY12",9657103.7899999991,"MRS","2013-05-16T12:35:59",0]
["851|EOSO|V9|FY11","85","1","EOSO","V9","FY11",-445981.16,"DS","2013-04-24T12:11:34",0]
["851|EOSP|V9|FY11","85","1","EOSP","V9","FY11",0,"XRJ","2013-04-24T12:11:34",0]
["851|EOSU|V9|FY09","85","1","EOSU","V9","FY09",671764.36537398526,"DS","2013-04-24T12:11:34",0]
["851|ETAX|V9|FY09","85","1","ETAX","V9","FY09",9519481.1979637295,"DS","2013-04-24T12:11:34",0]
["851|EZSE|V9|FY11","85","1","EZSE","V9","FY11",-58533.51,"XRJ","2013-04-24T12:11:34",0]
["851|P846|V9|FY14","85","1","P846","V9","FY14",2033,null,"2013-04-24T12:11:34",0]
["851|P847|V9|FY14","85","1","P847","V9","FY14",2029,null,"2013-04-24T12:11:34",0]
["851|P848|V9|FY11","85","1","P848","V9","FY11",61355,"XRM2","2013-04-24T12:11:34",0]
["851|EOSP|V9|FY14","85","1","EOSP","V9","FY14",42500.591700000004,"MRS","2013-05-15T16:15:47",0]
["851|P848|V9|FY13","85","1","P848","V9","FY13",63864,null,"2013-04-24T12:11:34",0]
["851|P849|V9|FY14","85","1","P849","V9","FY14",61025,null,"2013-04-24T12:11:34",0]
["851|RCCA|V9|FY10","85","1","RCCA","V9","FY10",-1906199,"DS","2013-04-24T12:11:34",0]
["851|RCDC|V9|FY11","85","1","RCDC","V9","FY11",-3317205.5,"DS","2013-04-24T12:11:34",0]
["851|ROOI|V9|FY10","85","1","ROOI","V9","FY10",-1908000,"DS","2013-04-24T12:11:34",0]
["851|RREX|V9|FY13","85","1","RREX","V9","FY13",7261,"MRS","2013-04-24T12:11:34",0]
["851|RUNF|V9|FY10","85","1","RUNF","V9","FY10",-2357000,"DS","2013-04-24T12:11:34",0]
["851|RCCA|V9|FY14","85","1","RCCA","V9","FY14",-5995415,"MRS","2013-05-15T16:15:47",0]
["851|RCDC|V9|FY12","85","1","RCDC","V9","FY12",-1698227.63,"MRS","2013-05-16T12:35:59",0]
["851|RURF|V9|FY10","85","1","RURF","V9","FY10",-18926000,"DS","2013-04-24T12:11:34",0]
["851|RURV|V9|FY11","85","1","RURV","V9","FY11",-20160589.460000001,"DS","2013-04-24T12:11:34",0]
["851|Vblk|V9|FY11","85","1","Vblk","V9","FY11",14372.550999999999,"XRM2","2013-04-24T12:11:34",0]
["851|Vlos|V9|FY12","85","1","Vlos","V9","FY12",1134.4169999999999,"manual","2013-04-24T12:11:34",0]
["851|Vlos|V9|FY14","85","1","Vlos","V9","FY14",1011,null,"2013-04-24T12:11:34",0]
["851|VRxx|V9|FY11","85","1","VRxx","V9","FY11",8802.5490000000009,"XRM2","2013-04-24T12:11:34",0]
["852|EDEP|V9|FY09","85","2","EDEP","V9","FY09",12610089.5,"DS","2013-04-24T12:11:34",0]
["851|RUNV|V9|FY14","85","1","RUNV","V9","FY14",-19883298.375700001,"MRS","2013-05-15T16:15:47",0]
["851|RURV|V9|FY12","85","1","RURV","V9","FY12",-23971332.460000001,"MRS","2013-05-16T12:35:59",0]
["852|EFDD|V9|FY10","85","2","EFDD","V9","FY10",51000,"DS","2013-04-24T12:11:34",0]
["852|EISH|V9|FY09","85","2","EISH","V9","FY09",2257800.5999999996,"DS","2013-04-24T12:11:34",0]
["852|ELOD|V9|FY13","85","2","ELOD","V9","FY13",-39000,"MRS","2013-04-24T12:11:34",0]
["852|EOLC|V9|FY10","85","2","EOLC","V9","FY10",122000,"DS","2013-04-24T12:11:34",0]
["852|EOLC|V9|FY13","85","2","EOLC","V9","FY13",174458.0509,"MRS","2013-04-24T12:11:34",0]
["852|EOSA|V9|FY11","85","2","EOSA","V9","FY11",1907977.4006004871,"XRJ","2013-04-24T12:11:34",0]
["851|RURV|V9|FY14","85","1","RURV","V9","FY14",-33461167.7324,"MRS","2013-05-15T16:15:47",0]
["852|EDEP|V9|FY12","85","2","EDEP","V9","FY12",9922038.9399999995,"MRS","2013-05-16T12:35:59",0]
["852|EISH|V9|FY12","85","2","EISH","V9","FY12",12326787.869999999,"MRS","2013-05-16T12:35:59",0]
["852|EOSC|V9|FY10","85","2","EOSC","V9","FY10",350000,"DS","2013-04-24T12:11:34",0]
["852|EOSE|V9|FY11","85","2","EOSE","V9","FY11",1401798.94,"DS","2013-04-24T12:11:34",0]
["852|EOSN|V9|FY11","85","2","EOSN","V9","FY11",3547000.7800000003,"XRJ","2013-04-24T12:11:34",0]
["852|EOSO|V9|FY11","85","2","EOSO","V9","FY11",3457799.05,"DS","2013-04-24T12:11:34",0]
["852|EOSP|V9|FY11","85","2","EOSP","V9","FY11",68064.92664395833,"XRJ","2013-04-24T12:11:34",0]
["852|EOSS|V9|FY11","85","2","EOSS","V9","FY11",1367066.34,"DS","2013-04-24T12:11:34",0]
["852|EOSC|V9|FY14","85","2","EOSC","V9","FY14",289220.45,"MRS","2013-05-15T16:15:47",0]
["852|EOSC|V9|FY12","85","2","EOSC","V9","FY12",253054.06,"MRS","2013-05-16T12:35:59",0]
["852|EOSU|V9|FY09","85","2","EOSU","V9","FY09",1076092.8938105418,"DS","2013-04-24T12:11:34",0]
["852|ETAX|V9|FY10","85","2","ETAX","V9","FY10",7555790,"DS","2013-04-24T12:11:34",0]
["852|Q850|V9|FY11","85","2","Q850","V9","FY11",55238,"XRM2","2013-04-24T12:11:34",0]
["852|Q850|V9|FY12","85","2","Q850","V9","FY12",57215,"BillStats2012Q4BillStats2012Q4BillStats2012Q4","2013-04-24T12:11:34",0]
["852|Q851|V9|FY13","85","2","Q851","V9","FY13",1886,null,"2013-04-24T12:11:34",0]
["852|Q852|V9|FY12","85","2","Q852","V9","FY12",426,"BillStats2012Q4","2013-04-24T12:11:34",0]
["852|RCDC|V9|FY10","85","2","RCDC","V9","FY10",-11135000,"DS","2013-04-24T12:11:34",0]
["852|EOSO|V9|FY14","85","2","EOSO","V9","FY14",6007478.8609999996,"MRS","2013-05-15T16:15:47",0]
["852|EOSS|V9|FY12","85","2","EOSS","V9","FY12",1093812.52,"MRS","2013-05-16T12:35:59",0]
["852|RCSU|V9|FY10","85","2","RCSU","V9","FY10",-167000,"DS","2013-04-24T12:11:34",0]
["852|ROOI|V9|FY13","85","2","ROOI","V9","FY13",-445000,"MRS","2013-04-24T12:11:34",0]
["852|RuRf|V9|FY09","85","2","RuRf","V9","FY09",-32036677,"DS","2013-04-24T12:11:34",0]
["852|RURW|V9|FY13","85","2","RURW","V9","FY13",-120055.69500000001,"MRS","2013-04-24T12:11:34",0]
["853|EIWP|V9|FY13","85","3","EIWP","V9","FY13",-4122812,"MRS","2013-04-24T12:11:34",0]
["852|RCCA|V9|FY14","85","2","RCCA","V9","FY14",-7819852,"MRS","2013-05-15T16:15:47",0]
["852|RCDC|V9|FY14","85","2","RCDC","V9","FY14",-5418619,"MRS","2013-05-15T16:15:47",0]
["852|RCDC|V9|FY12","85","2","RCDC","V9","FY12",-3027160.65,"MRS","2013-05-16T12:35:59",0]
["851|KDEA|V9|FY10","85","1","KDEA","V9","FY10",6596556.8069620896,"AM1","2013-06-04T14:45:57",0]
["851|KDTD|V9|FY10","85","1","KDTD","V9","FY10",-3399717.3169211163,"AM1","2013-06-04T14:45:57",0]
["851|KPTO|V9|FY10","85","1","KPTO","V9","FY10",6046271.4397878814,"AM1","2013-06-04T14:45:57",0]
["851|KREA|V9|FY10","85","1","KREA","V9","FY10",464714.19633727515,"AM1","2013-06-04T14:45:57",0]
["851|KSEI|V9|FY10","85","1","KSEI","V9","FY10",37267.406277505179,"AM1","2013-06-04T14:45:57",0]
["851|KMED|V9|FY10","85","1","KMED","V9","FY10",-592783.05966016592,"AM1","2013-06-04T14:45:57",0]
["851|KMEA|V9|FY10","85","1","KMEA","V9","FY10",1427864.37417582,"AM1","2013-06-04T14:45:57",0]
["852|KDTO|V9|FY10","85","2","KDTO","V9","FY10",139026189.10322818,"AM1","2013-06-04T14:45:57",0]
["852|KPED|V9|FY10","85","2","KPED","V9","FY10",-450887.63341720361,"AM1","2013-06-04T14:45:57",0]
["852|KSEI|V9|FY10","85","2","KSEI","V9","FY10",52355.751453800207,"AM1","2013-06-04T14:45:57",0]
["852|KSEA|V9|FY10","85","2","KSEA","V9","FY10",830116.69175206113,"AM1","2013-06-04T14:45:57",0]
["852|KTED|V9|FY10","85","2","KTED","V9","FY10",-1962050.4435558394,"AM1","2013-06-04T14:45:57",0]
["852|KRTO|V9|FY10","85","2","KRTO","V9","FY10",2094493.9786929118,"AM1","2013-06-04T14:45:57",0]
["851|KBEA|V9|FY10","85","1","KBEA","V9","FY10",709281.93028879224,"AM1","2013-06-04T14:45:57",0]
["851|KBEI|V9|FY10","85","1","KBEI","V9","FY10",11792.138590980903,"AM1","2013-06-04T14:45:57",0]
["851|KEEA|V9|FY10","85","1","KEEA","V9","FY10",15846.029386972785,"AM1","2013-06-04T14:45:57",0]
["851|KLEI|V9|FY10","85","1","KLEI","V9","FY10",53717.519702755606,"AM1","2013-06-04T14:45:57",0]
["852|EOSA|V9|FY13","85","2","EOSA","V9","FY13",-578545.59289504285,null,"2013-04-30T16:24:59",0]
["851|KCTD|V9|FY10","85","1","KCTD","V9","FY10",-113843.84982554994,"AM1","2013-06-04T14:45:57",0]
["852|KBEO|V9|FY10","85","2","KBEO","V9","FY10",22311.531854081102,"AM1","2013-06-04T14:45:57",0]
["852|KEEO|V9|FY10","85","2","KEEO","V9","FY10",274760.17554019386,"AM1","2013-06-04T14:45:57",0]
["852|KETD|V9|FY10","85","2","KETD","V9","FY10",-159571.02051553802,"AM1","2013-06-04T14:45:57",0]
["852|KLEO|V9|FY10","85","2","KLEO","V9","FY10",2871893.9348672675,"AM1","2013-06-04T14:45:57",0]
["852|KIEO|V9|FY10","85","2","KIEO","V9","FY10",5430.5607490305692,"AM1","2013-06-04T14:45:57",0]
["853|EOLC|V9|FY13","85","3","EOLC","V9","FY13",1200808.277,"MRS","2013-04-24T12:11:34",0]
["852|RURF|V9|FY14","85","2","RURF","V9","FY14",-33664691,"MRS","2013-05-15T16:15:47",0]
["852|RURW|V9|FY14","85","2","RURW","V9","FY14",-124258,"MRS","2013-05-15T16:15:47",0]
["853|EOSE|V9|FY11","85","3","EOSE","V9","FY11",12.4,"DS","2013-04-24T12:11:34",0]
["853|EZLW|V9|FY12","85","3","EZLW","V9","FY12",4832122.9396576546,"MRS: RJ","2013-04-24T12:11:34",0]
["853|Fxxx|V9|FY11","85","3","Fxxx","V9","FY11",56.53240000000001,"XMRS4","2013-04-24T12:11:34",0]
["854|EOLA|V9|FY11","85","4","EOLA","V9","FY11",254599.92531198516,"XRJ","2013-04-24T12:11:34",0]
["854|EOLE|V9|FY13","85","4","EOLE","V9","FY13",5252.7199999999993,"MRS","2013-04-24T12:11:34",0]
["852|RUTW|V9|FY14","85","2","RUTW","V9","FY14",-2196000,"MRS","2013-05-15T16:15:47",0]
["853|EZLW|V9|FY14","85","3","EZLW","V9","FY14",-8799338.5154999997,"MRS","2013-05-15T16:15:47",0]
["853|EZLW|V9|FY12","85","3","EZLW","V9","FY12",-12855710.98,"MRS","2013-05-16T12:35:59",0]
["854|EOSO|V9|FY09","85","4","EOSO","V9","FY09",468539.46916403691,"DS","2013-04-24T12:11:34",0]
["854|ETAX|V9|FY09","85","4","ETAX","V9","FY09",47932.080225250902,"DS","2013-04-24T12:11:34",0]
["854|ROOI|V9|FY11","85","4","ROOI","V9","FY11",-1739134.77,"DS","2013-04-24T12:11:34",0]
["855|ANCW|V9|FY13","85","5","ANCW","V9","FY13",77243574.530000001,"MRS","2013-04-24T12:11:34",0]
["855|EOLA|V9|FY12","85","5","EOLA","V9","FY12",-9955056.5200000014,"MRS: RJ","2013-04-24T12:11:34",0]
["855|EOSA|V9|FY12","85","5","EOSA","V9","FY12",9955056.5200000014,"MRS: RJ","2013-04-24T12:11:34",0]
["853|EZSW|V9|FY14","85","3","EZSW","V9","FY14",-19923638.226100001,"MRS","2013-05-15T16:15:47",0]
["854|EOSA|V9|FY14","85","4","EOSA","V9","FY14",7357.5372000000007,"MRS","2013-05-15T16:15:47",0]
["854|ROOI|V9|FY12","85","4","ROOI","V9","FY12",-399871.3,"MRS","2013-05-16T12:35:59",0]
["855|EOSI|V9|FY11","85","5","EOSI","V9","FY11",279551.53999999998,"DS","2013-04-24T12:11:34",0]
["855|EOSR|V9|FY11","85","5","EOSR","V9","FY11",412.1,"DS","2013-04-24T12:11:34",0]
["855|EOSU|V9|FY13","85","5","EOSU","V9","FY13",288754.05,"MRS","2013-04-24T12:11:34",0]
["855|EOLE|V9|FY14","85","5","EOLE","V9","FY14",10432781.706800003,"MRS","2013-05-15T16:15:47",0]
["855|EOSE|V9|FY12","85","5","EOSE","V9","FY12",62216.86,"MRS","2013-05-16T12:35:59",0]
["855|RREX|V9|FY12","85","5","RREX","V9","FY12",692.24,"MRS","2013-05-16T12:35:59",0]
["851|SP1C|V9|FY15","85","1","SP1C","V9","FY15",246085.80251589013,"AM3","2013-06-04T14:48:10",0]
["852|SP2C|V9|FY15","85","2","SP2C","V9","FY15",77981.71541103159,"AM3","2013-06-04T14:48:10",0]
["852|CD2D|V9|FY10","85","2","CD2D","V9","FY10",8401848,"CM2","2013-05-16T09:28:38",0]
["851|CD1M|V9|FY11","85","1","CD1M","V9","FY11",63546.000000000007,"CM2","2013-05-16T09:28:38",0]
["851|CP1M|V9|FY11","85","1","CP1M","V9","FY11",7854.0000000000009,"CM2","2013-05-16T09:28:38",0]
["852|CD2M|V9|FY11","85","2","CD2M","V9","FY11",259869.8928,"CM2","2013-05-16T09:28:38",0]
["852|CP2R|V9|FY11","85","2","CP2R","V9","FY11",3334950,"CM2","2013-05-16T09:28:38",0]
["852|CD2D|V9|FY11","85","2","CD2D","V9","FY11",8606254.8000000007,"CM2","2013-05-16T09:28:38",0]
["851|CD1Q|V9|FY12","85","1","CD1Q","V9","FY12",260837.49999999997,"CM2","2013-05-16T09:28:39",0]
["851|CP1G|V9|FY12","85","1","CP1G","V9","FY12",-53255.87,"CM2","2013-05-16T09:28:39",0]
["851|CS1M|V9|FY12","85","1","CS1M","V9","FY12",17000,"CM2","2013-05-16T09:28:39",0]
["852|CD2R|V9|FY12","85","2","CD2R","V9","FY12",1195393.75,"CM2","2013-05-16T09:28:39",0]
["852|CP2M|V9|FY12","85","2","CP2M","V9","FY12",298040,"CM2","2013-05-16T09:28:39",0]
["852|CT2R|V9|FY12","85","2","CT2R","V9","FY12",1551000,"CM2","2013-05-16T09:28:39",0]
["851|CD1G|V9|FY13","85","1","CD1G","V9","FY13",1839376.2122053874,"CM2","2013-05-16T09:28:39",0]
["851|CP1G|V9|FY13","85","1","CP1G","V9","FY13",502844.67224499997,"CM2","2013-05-16T09:28:39",0]
["851|CR1G|V9|FY13","85","1","CR1G","V9","FY13",177119.03106015417,"CM2","2013-05-16T09:28:39",0]
["852|CL2G|V9|FY13","85","2","CL2G","V9","FY13",4877111.5337207681,"CM2","2013-05-16T09:28:39",0]
["852|CT2M|V9|FY13","85","2","CT2M","V9","FY13",361172.40633865242,"CM2","2013-05-16T09:28:39",0]
["851|CD1D|V9|FY13","85","1","CD1D","V9","FY13",4971106.9822515016,"CM2","2013-05-16T09:28:39",0]
["851|CD1M|V9|FY14","85","1","CD1M","V9","FY14",552124.60000000009,"CM2","2013-05-16T09:28:39",0]
["851|CP1M|V9|FY14","85","1","CP1M","V9","FY14",55015.400000000009,"CM2","2013-05-16T09:28:39",0]
["852|CD2G|V9|FY14","85","2","CD2G","V9","FY14",19913942.721546169,"CM2","2013-05-16T09:28:39",0]
["852|CP2M|V9|FY14","85","2","CP2M","V9","FY14",3249.5999999999995,"CM2","2013-05-16T09:28:39",0]
["852|CP2R|V9|FY14","85","2","CP2R","V9","FY14",1982500,"CM2","2013-05-16T09:28:39",0]
["851|CM1D|V9|FY14","85","1","CM1D","V9","FY14",320939.20794362639,"CM2","2013-05-16T09:28:39",0]
["851|CD1M|V9|FY15","85","1","CD1M","V9","FY15",526448.45280000009,"CM2","2013-05-16T09:28:39",0]
["851|CP1R|V9|FY15","85","1","CP1R","V9","FY15",53943.067200000005,"CM2","2013-05-16T09:28:39",0]
["851|CR1R|V9|FY15","85","1","CR1R","V9","FY15",594259.20000000007,"CM2","2013-05-16T09:28:39",0]
["852|CD2Q|V9|FY15","85","2","CD2Q","V9","FY15",46612.5,"CM2","2013-05-16T09:28:39",0]
["852|CP2M|V9|FY15","85","2","CP2M","V9","FY15",723135.70559999999,"CM2","2013-05-16T09:28:39",0]
["851|CM1D|V9|FY15","85","1","CM1D","V9","FY15",357887.24361560238,"CM2","2013-05-16T09:28:39",0]
["852|CD2D|V9|FY15","85","2","CD2D","V9","FY15",8777257.6544783153,"CM2","2013-05-16T09:28:39",0]
["851|KPTE|V9|FY15","85","1","KPTE","V9","FY15",-87429.722515890113,"AM4","2013-06-04T14:49:15",0]
["851|BDTO|V9|FY13","85","1","BDTO","V9","FY13",130275428.12081425,"FA1","2013-05-16T09:47:46",0]
["851|BPEA|V9|FY13","85","1","BPEA","V9","FY13",765103.16600000008,"FA1","2013-05-16T09:47:46",0]
["851|BREI|V9|FY13","85","1","BREI","V9","FY13",629349.66562847234,"FA1","2013-05-16T09:47:46",0]
["851|BRTO|V9|FY13","85","1","BRTO","V9","FY13",22363255.642454419,"FA1","2013-05-16T09:47:46",0]
["851|BSTD|V9|FY13","85","1","BSTD","V9","FY13",-140652.91975,"FA1","2013-05-16T09:47:46",0]
["851|BMEA|V9|FY13","85","1","BMEA","V9","FY13",1497124.9460645549,"FA1","2013-05-16T09:47:46",0]
["851|BMTO|V9|FY13","85","1","BMTO","V9","FY13",7437689.0997511884,"FA1","2013-05-16T09:47:46",0]
["852|BDED|V9|FY13","85","2","BDED","V9","FY13",-8260798.4500052296,"FA1","2013-05-16T09:47:46",0]
["852|BPEA|V9|FY13","85","2","BPEA","V9","FY13",19487892.1976,"FA1","2013-05-16T09:47:46",0]
["852|BSED|V9|FY13","85","2","BSED","V9","FY13",-195242.467,"FA1","2013-05-16T09:47:46",0]
["852|BSTO|V9|FY13","85","2","BSTO","V9","FY13",1545284.8088666671,"FA1","2013-05-16T09:47:46",0]
["852|BTEA|V9|FY13","85","2","BTEA","V9","FY13",137052110.71000001,"FA1","2013-05-16T09:47:46",0]
["852|BRED|V9|FY13","85","2","BRED","V9","FY13",-112338.43600353255,"FA1","2013-05-16T09:47:46",0]
["851|BBEI|V9|FY13","85","1","BBEI","V9","FY13",10138.521934520013,"FA1","2013-05-16T09:47:46",0]
["851|BBTO|V9|FY13","85","1","BBTO","V9","FY13",516016.35050905659,"FA1","2013-05-16T09:47:46",0]
["851|BETD|V9|FY13","85","1","BETD","V9","FY13",-334784.20831547212,"FA1","2013-05-16T09:47:46",0]
["851|BCED|V9|FY13","85","1","BCED","V9","FY13",-163418.21317130679,"FA1","2013-05-16T09:47:46",0]
["851|BIED|V9|FY13","85","1","BIED","V9","FY13",-7353.2340981172811,"FA1","2013-05-16T09:47:46",0]
["852|BBEA|V9|FY13","85","2","BBEA","V9","FY13",89117.623292427015,"FA1","2013-05-16T09:47:46",0]
["852|BBTO|V9|FY13","85","2","BBTO","V9","FY13",830470.42024094309,"FA1","2013-05-16T09:47:46",0]
["852|BEEI|V9|FY13","85","2","BEEI","V9","FY13",41144.095417725461,"FA1","2013-05-16T09:47:46",0]
["852|BETD|V9|FY13","85","2","BETD","V9","FY13",-456605.16457419912,"FA1","2013-05-16T09:47:46",0]
["852|BCEA|V9|FY13","85","2","BCEA","V9","FY13",1195123.2796203876,"FA1","2013-05-16T09:47:46",0]
["852|BIEA|V9|FY13","85","2","BIEA","V9","FY13",132791.47551337641,"FA1","2013-05-16T09:47:46",0]
["851|KDEA|V9|FY11","85","1","KDEA","V9","FY11",10791854,"AM1","2013-06-04T14:45:57",0]
["851|KPED|V9|FY11","85","1","KPED","V9","FY11",-290133.07326273236,"AM1","2013-06-04T14:45:57",0]
["851|KPTD|V9|FY11","85","1","KPTD","V9","FY11",-192314.30411578828,"AM1","2013-06-04T14:45:57",0]
["851|KREA|V9|FY11","85","1","KREA","V9","FY11",343800,"AM1","2013-06-04T14:45:57",0]
["851|KSED|V9|FY11","85","1","KSED","V9","FY11",-159389.07949908442,"AM1","2013-06-04T14:45:57",0]
["851|KMEI|V9|FY11","85","1","KMEI","V9","FY11",180671.76076150755,"AM1","2013-06-04T14:45:57",0]
["851|KMEA|V9|FY11","85","1","KMEA","V9","FY11",1429000,"AM1","2013-06-04T14:45:57",0]
["852|KDTD|V9|FY11","85","2","KDTD","V9","FY11",-3316127.9610267859,"AM1","2013-06-04T14:45:57",0]
["852|KPED|V9|FY11","85","2","KPED","V9","FY11",-532986.61071544967,"AM1","2013-06-04T14:45:57",0]
["851|KDEA|V9|FY09","85","1","KDEA","V9","FY09",19462874.63057325,"AM1","2013-06-04T14:45:56",0]
["851|KDTO|V9|FY09","85","1","KDTO","V9","FY09",118402987.90785803,"AM1","2013-06-04T14:45:56",0]
["851|KPTO|V9|FY09","85","1","KPTO","V9","FY09",6079234.3085136134,"AM1","2013-06-04T14:45:56",0]
["852|KPTD|V9|FY11","85","2","KPTD","V9","FY11",-506690.08031713089,"AM1","2013-06-04T14:45:57",0]
["852|KSED|V9|FY11","85","2","KSED","V9","FY11",-270934.21008729492,"AM1","2013-06-04T14:45:57",0]
["852|KTEO|V9|FY11","85","2","KTEO","V9","FY11",66867275.779538758,"AM1","2013-06-04T14:45:57",0]
["852|KTTD|V9|FY11","85","2","KTTD","V9","FY11",-2329292.9246921721,"AM1","2013-06-04T14:45:57",0]
["852|KRTD|V9|FY11","85","2","KRTD","V9","FY11",-88315.360797021262,"AM1","2013-06-04T14:45:57",0]
["851|KEEO|V9|FY11","85","1","KEEO","V9","FY11",150953.52166342028,"AM1","2013-06-04T14:45:57",0]
["851|KETO|V9|FY11","85","1","KETO","V9","FY11",209820.9637672875,"AM1","2013-06-04T14:45:57",0]
["851|KLEI|V9|FY11","85","1","KLEI","V9","FY11",64028.84514117652,"AM1","2013-06-04T14:45:57",0]
["851|KCTO|V9|FY11","85","1","KCTO","V9","FY11",29951.52407422708,"AM1","2013-06-04T14:45:57",0]
["851|KITD|V9|FY11","85","1","KITD","V9","FY11",-2418.8719189166864,"AM1","2013-06-04T14:45:57",0]
["851|KQEO|V9|FY11","85","1","KQEO","V9","FY11",2535509.7067796835,"AM1","2013-06-04T14:45:57",0]
["852|KBEO|V9|FY11","85","2","KBEO","V9","FY11",1170783.8780617397,"AM1","2013-06-04T14:45:57",0]
["852|KBTO|V9|FY11","85","2","KBTO","V9","FY11",1127240.8158355027,"AM1","2013-06-04T14:45:57",0]
["852|KLEO|V9|FY11","85","2","KLEO","V9","FY11",2967045.0083206221,"AM1","2013-06-04T14:45:57",0]
["852|KCEO|V9|FY11","85","2","KCEO","V9","FY11",115706.99552520282,"AM1","2013-06-04T14:45:57",0]
["852|KCTD|V9|FY11","85","2","KCTD","V9","FY11",-35445.136510238081,"AM1","2013-06-04T14:45:57",0]
["852|KITD|V9|FY11","85","2","KITD","V9","FY11",-1657.6754084061699,"AM1","2013-06-04T14:45:57",0]
["852|KQTO|V9|FY11","85","2","KQTO","V9","FY11",1737608.3685266783,"AM1","2013-06-04T14:45:57",0]
["852|Hx2W|V9|FY11","85","2","Hx2W","V9","FY11",70277508.999999985,"CM4","2013-05-16T09:28:52",0]
["855|Hx5W|V9|FY12","85","5","Hx5W","V9","FY12",247491.24,"CM4","2013-05-16T09:28:52",0]
["851|KRTO|V9|FY09","85","1","KRTO","V9","FY09",14343308.397741158,"AM1","2013-06-04T14:45:56",0]
["851|KSEA|V9|FY09","85","1","KSEA","V9","FY09",610209.78336455591,"AM1","2013-06-04T14:45:56",0]
["851|KSTO|V9|FY09","85","1","KSTO","V9","FY09",445936.37199999997,"AM1","2013-06-04T14:45:56",0]
["851|KMED|V9|FY09","85","1","KMED","V9","FY09",-505571.65166293224,"AM1","2013-06-04T14:45:56",0]
["852|KDEA|V9|FY09","85","2","KDEA","V9","FY09",11804772.14784394,"AM1","2013-06-04T14:45:56",0]
["852|KDTD|V9|FY09","85","2","KDTD","V9","FY09",-3143946.8009169959,"AM1","2013-06-04T14:45:56",0]
["852|KPTO|V9|FY09","85","2","KPTO","V9","FY09",8480557.6438274458,"AM1","2013-06-04T14:45:56",0]
["852|KSEA|V9|FY09","85","2","KSEA","V9","FY09",804052.00000000012,"AM1","2013-06-04T14:45:56",0]
["852|KTEI|V9|FY09","85","2","KTEI","V9","FY09",974149.04119747982,"AM1","2013-06-04T14:45:56",0]
["852|KRED|V9|FY09","85","2","KRED","V9","FY09",-106166.28399514387,"AM1","2013-06-04T14:45:56",0]
["852|KRTO|V9|FY09","85","2","KRTO","V9","FY09",2182809.3394899331,"AM1","2013-06-04T14:45:56",0]
["851|KEEO|V9|FY09","85","1","KEEO","V9","FY09",174666.37112509267,"AM1","2013-06-04T14:45:56",0]
["851|KEEI|V9|FY09","85","1","KEEI","V9","FY09",3793.5385979180564,"AM1","2013-06-04T14:45:56",0]
["851|KDEO|V9|FY12","85","1","KDEO","V9","FY12",170081287.71639559,"AM1","2013-06-04T14:45:57",0]
["851|KDED|V9|FY12","85","1","KDED","V9","FY12",-5803783.6235589543,"AM1","2013-06-04T14:45:57",0]
["851|KPEI|V9|FY12","85","1","KPEI","V9","FY12",89801.95236830262,"AM1","2013-06-04T14:45:57",0]
["851|KPTO|V9|FY12","85","1","KPTO","V9","FY12",6118647.3565924484,"AM1","2013-06-04T14:45:57",0]
["851|KSEO|V9|FY12","85","1","KSEO","V9","FY12",1402549.0328572975,"AM1","2013-06-04T14:45:57",0]
["851|KSEI|V9|FY12","85","1","KSEI","V9","FY12",19752.187427144869,"AM1","2013-06-04T14:45:57",0]
["851|KMEO|V9|FY12","85","1","KMEO","V9","FY12",5201051.4823850254,"AM1","2013-06-04T14:45:57",0]
["852|KDEO|V9|FY12","85","2","KDEO","V9","FY12",239840037.43054131,"AM1","2013-06-04T14:45:57",0]
["852|KDTD|V9|FY12","85","2","KDTD","V9","FY12",-3356496.812401786,"AM1","2013-06-04T14:45:57",0]
["852|KPED|V9|FY12","85","2","KPED","V9","FY12",-618129.94303483388,"AM1","2013-06-04T14:45:57",0]
["852|KSEO|V9|FY12","85","2","KSEO","V9","FY12",2436738.6826086538,"AM1","2013-06-04T14:45:57",0]
["852|KTEO|V9|FY12","85","2","KTEO","V9","FY12",60719710.566338681,"AM1","2013-06-04T14:45:57",0]
["852|KTTD|V9|FY12","85","2","KTTD","V9","FY12",-2096952.0417843645,"AM1","2013-06-04T14:45:57",0]
["852|KREO|V9|FY12","85","2","KREO","V9","FY12",1301750.4782501236,"AM1","2013-06-04T14:45:57",0]
["851|KBEI|V9|FY12","85","1","KBEI","V9","FY12",12634.039832795825,"AM1","2013-06-04T14:45:57",0]
["851|KEEO|V9|FY12","85","1","KEEO","V9","FY12",1552018.6754192421,"AM1","2013-06-04T14:45:57",0]
["851|KETD|V9|FY12","85","1","KETD","V9","FY12",-288810.24651567399,"AM1","2013-06-04T14:45:57",0]
["851|KLEO|V9|FY12","85","1","KLEO","V9","FY12",1842607.8768405244,"AM1","2013-06-04T14:45:57",0]
["851|KCTO|V9|FY12","85","1","KCTO","V9","FY12",108849.23635125093,"AM1","2013-06-04T14:45:57",0]
["851|KIEI|V9|FY12","85","1","KIEI","V9","FY12",254.17562820000794,"AM1","2013-06-04T14:45:57",0]
["851|KQEO|V9|FY12","85","1","KQEO","V9","FY12",2101430.4449790018,"AM1","2013-06-04T14:45:57",0]
["851|KQTD|V9|FY12","85","1","KQTD","V9","FY12",-507101.94135593664,"AM1","2013-06-04T14:45:57",0]
["852|KBTD|V9|FY12","85","2","KBTD","V9","FY12",-37874.073030126274,"AM1","2013-06-04T14:45:57",0]
["852|KETO|V9|FY12","85","2","KETO","V9","FY12",2424060.7843551985,"AM1","2013-06-04T14:45:57",0]
["852|KCED|V9|FY12","85","2","KCED","V9","FY12",-71640.098839562255,"AM1","2013-06-04T14:45:57",0]
["852|KCTD|V9|FY12","85","2","KCTD","V9","FY12",-42751.589451990127,"AM1","2013-06-04T14:45:57",0]
["852|KIEA|V9|FY12","85","2","KIEA","V9","FY12",8608.9547337860404,"AM1","2013-06-04T14:45:57",0]
["852|KQED|V9|FY12","85","2","KQED","V9","FY12",-364712.87586019124,"AM1","2013-06-04T14:45:57",0]
["851|BDEX|V9|FY11","85","1","BDEX","V9","FY11",-140000,"FA1","2013-05-16T09:47:45",0]
["851|BDEA|V9|FY11","85","1","BDEA","V9","FY11",4856441.4799999995,"FA1","2013-05-16T09:47:45",0]
["851|BPED|V9|FY11","85","1","BPED","V9","FY11",-249933,"FA1","2013-05-16T09:47:45",0]
["851|BSEO|V9|FY11","85","1","BSEO","V9","FY11",728858,"FA1","2013-05-16T09:47:45",0]
["851|BMED|V9|FY11","85","1","BMED","V9","FY11",-881134,"FA1","2013-05-16T09:47:45",0]
["851|BMTO|V9|FY11","85","1","BMTO","V9","FY11",9176257,"FA1","2013-05-16T09:47:45",0]
["852|BDTO|V9|FY11","85","2","BDTO","V9","FY11",151809687.84999999,"FA1","2013-05-16T09:47:45",0]
["852|BPTO|V9|FY11","85","2","BPTO","V9","FY11",16059942.139999999,"FA1","2013-05-16T09:47:45",0]
["851|KDEA|V9|FY13","85","1","KDEA","V9","FY13",9642523.7491469458,"AM1","2013-06-04T14:45:57",0]
["851|KPEO|V9|FY13","85","1","KPEO","V9","FY13",6720529.576212788,"AM1","2013-06-04T14:45:57",0]
["851|KPTD|V9|FY13","85","1","KPTD","V9","FY13",-204014.3063198716,"AM1","2013-06-04T14:45:57",0]
["851|KRTD|V9|FY13","85","1","KRTD","V9","FY13",-377942.47433424217,"AM1","2013-06-04T14:45:57",0]
["851|KSTD|V9|FY13","85","1","KSTD","V9","FY13",-191089.69436917242,"AM1","2013-06-04T14:45:57",0]
["851|KMTO|V9|FY13","85","1","KMTO","V9","FY13",3382461.3306120653,"AM1","2013-06-04T14:45:57",0]
["852|KDEO|V9|FY13","85","2","KDEO","V9","FY13",241366106.38085043,"AM1","2013-06-04T14:45:57",0]
["852|KDTD|V9|FY13","85","2","KDTD","V9","FY13",-3708086.6111581977,"AM1","2013-06-04T14:45:57",0]
["852|KPEI|V9|FY13","85","2","KPEI","V9","FY13",555726.66182845458,"AM1","2013-06-04T14:45:57",0]
["852|KSEO|V9|FY13","85","2","KSEO","V9","FY13",2441081.9806641364,"AM1","2013-06-04T14:45:57",0]
["852|KTEO|V9|FY13","85","2","KTEO","V9","FY13",60932238.758326627,"AM1","2013-06-04T14:45:57",0]
["852|KTTO|V9|FY13","85","2","KTTO","V9","FY13",42335508.830687135,"AM1","2013-06-04T14:45:57",0]
["851|KBEO|V9|FY13","85","1","KBEO","V9","FY13",1198574.0465319331,"AM1","2013-06-04T14:45:57",0]
["851|KBTO|V9|FY13","85","1","KBTO","V9","FY13",1123244.1719367718,"AM1","2013-06-04T14:45:57",0]
["851|KEEA|V9|FY13","85","1","KEEA","V9","FY13",199379.98177277137,"AM1","2013-06-04T14:45:57",0]
["851|KLEA|V9|FY13","85","1","KLEA","V9","FY13",688444.32585079386,"AM1","2013-06-04T14:45:57",0]
["851|KCEI|V9|FY13","85","1","KCEI","V9","FY13",17878.779253175162,"AM1","2013-06-04T14:45:57",0]
["851|KCTD|V9|FY13","85","1","KCTD","V9","FY13",-288681.46518880798,"AM1","2013-06-04T14:45:57",0]
["851|KITO|V9|FY13","85","1","KITO","V9","FY13",17725.069930176902,"AM1","2013-06-04T14:45:57",0]
["852|KBEO|V9|FY13","85","2","KBEO","V9","FY13",1928970.4505124835,"AM1","2013-06-04T14:45:57",0]
["852|KBTD|V9|FY13","85","2","KBTD","V9","FY13",-45775.639380294822,"AM1","2013-06-04T14:45:57",0]
["852|KEEO|V9|FY13","85","2","KEEO","V9","FY13",2272618.9034476699,"AM1","2013-06-04T14:45:57",0]
["852|KETD|V9|FY13","85","2","KETD","V9","FY13",-473070.3172828246,"AM1","2013-06-04T14:45:57",0]
["852|KCEA|V9|FY13","85","2","KCEA","V9","FY13",1125469.1802668651,"AM1","2013-06-04T14:45:57",0]
["852|KCTD|V9|FY13","85","2","KCTD","V9","FY13",-260663.79231418966,"AM1","2013-06-04T14:45:57",0]
["852|KIEI|V9|FY13","85","2","KIEI","V9","FY13",1725.3701034495637,"AM1","2013-06-04T14:45:57",0]
["852|KQEI|V9|FY13","85","2","KQEI","V9","FY13",30167.620380073357,"AM1","2013-06-04T14:45:57",0]
["852|BSED|V9|FY11","85","2","BSED","V9","FY11",-85187,"FA1","2013-05-16T09:47:45",0]
["852|BTTO|V9|FY11","85","2","BTTO","V9","FY11",36571108.309999995,"FA1","2013-05-16T09:47:45",0]
["852|BTTD|V9|FY11","85","2","BTTD","V9","FY11",-1110346.78,"FA1","2013-05-16T09:47:45",0]
["851|BBTD|V9|FY11","85","1","BBTD","V9","FY11",-10450.393757912108,"FA1","2013-05-16T09:47:45",0]
["851|BEEX|V9|FY11","85","1","BEEX","V9","FY11",-3724.6284327056928,"FA1","2013-05-16T09:47:45",0]
["851|BCTO|V9|FY11","85","1","BCTO","V9","FY11",53829.620794795024,"FA1","2013-05-16T09:47:45",0]
["851|BCTD|V9|FY11","85","1","BCTD","V9","FY11",-31975.721142824797,"FA1","2013-05-16T09:47:45",0]
["852|BEEO|V9|FY11","85","2","BEEO","V9","FY11",2718630.1334772417,"FA1","2013-05-16T09:47:45",0]
["851|Hx1W|V9|FY14","85","1","Hx1W","V9","FY14",-3208490.0000000009,"CM4","2013-05-16T09:28:53",0]
["851|BDEA|V9|FY14","85","1","BDEA","V9","FY14",13710531.113849295,"FA1","2013-05-16T09:47:46",0]
["851|BDTO|V9|FY14","85","1","BDTO","V9","FY14",140496473.51674789,"FA1","2013-05-16T09:47:46",0]
["851|BPTO|V9|FY14","85","1","BPTO","V9","FY14",6258322.631868056,"FA1","2013-05-16T09:47:46",0]
["851|BREA|V9|FY14","85","1","BREA","V9","FY14",225000.0000000002,"FA1","2013-05-16T09:47:46",0]
["851|BSED|V9|FY14","85","1","BSED","V9","FY14",-164617.91443750003,"FA1","2013-05-16T09:47:46",0]
["851|BMEO|V9|FY14","85","1","BMEO","V9","FY14",7634211.7200506292,"FA1","2013-05-16T09:47:46",0]
["852|HD2D|V9|FY11","85","2","HD2D","V9","FY11",8606254.8000000007,"CM5","2013-05-16T09:28:54",0]
["851|HR1G|V9|FY12","85","1","HR1G","V9","FY12",147974.57,"CM5","2013-05-16T09:28:54",0]
["852|HP2G|V9|FY12","85","2","HP2G","V9","FY12",149328.87710400001,"CM5","2013-05-16T09:28:54",0]
["852|HP2M|V9|FY12","85","2","HP2M","V9","FY12",32515.543296000003,"CM5","2013-05-16T09:28:54",0]
["851|HD1D|V9|FY12","85","1","HD1D","V9","FY12",9989072.3800000008,"CM5","2013-05-16T09:28:54",0]
["851|HL1G|V9|FY13","85","1","HL1G","V9","FY13",761674.96000000008,"CM5","2013-05-16T09:28:54",0]
["851|HP1R|V9|FY13","85","1","HP1R","V9","FY13",155565.75524,"CM5","2013-05-16T09:28:54",0]
["851|HR1R|V9|FY13","85","1","HR1R","V9","FY13",1678394.655,"CM5","2013-05-16T09:28:54",0]
["852|HD2Q|V9|FY13","85","2","HD2Q","V9","FY13",112332.61,"CM5","2013-05-16T09:28:54",0]
["852|HP2M|V9|FY13","85","2","HP2M","V9","FY13",1552178.451624,"CM5","2013-05-16T09:28:54",0]
["852|HT2Q|V9|FY13","85","2","HT2Q","V9","FY13",396853.78,"CM5","2013-05-16T09:28:54",0]
["852|HT2R|V9|FY13","85","2","HT2R","V9","FY13",6193594.3900000006,"CM5","2013-05-16T09:28:54",0]
["851|HD1G|V9|FY14","85","1","HD1G","V9","FY14",785072.05,"CM5","2013-05-16T09:28:55",0]
["851|HM1R|V9|FY14","85","1","HM1R","V9","FY14",598000,"CM5","2013-05-16T09:28:55",0]
["851|HS1M|V9|FY14","85","1","HS1M","V9","FY14",725000,"CM5","2013-05-16T09:28:55",0]
["852|HD2R|V9|FY14","85","2","HD2R","V9","FY14",1585593.75,"CM5","2013-05-16T09:28:55",0]
["852|HP2G|V9|FY14","85","2","HP2G","V9","FY14",10290.4,"CM5","2013-05-16T09:28:55",0]
["852|HT2M|V9|FY14","85","2","HT2M","V9","FY14",65600.000000000015,"CM5","2013-05-16T09:28:55",0]
["852|HT2R|V9|FY14","85","2","HT2R","V9","FY14",3456400.0000000005,"CM5","2013-05-16T09:28:55",0]
["851|HD1G|V9|FY15","85","1","HD1G","V9","FY15",732401.26439999999,"CM5","2013-05-16T09:28:55",0]
["851|HP1G|V9|FY15","85","1","HP1G","V9","FY15",50769.945599999999,"CM5","2013-05-16T09:28:55",0]
["852|HD2G|V9|FY15","85","2","HD2G","V9","FY15",13661330.724549092,"CM5","2013-05-16T09:28:55",0]
["852|HP2M|V9|FY15","85","2","HP2M","V9","FY15",723135.70559999999,"CM5","2013-05-16T09:28:55",0]
["852|HT2M|V9|FY15","85","2","HT2M","V9","FY15",637337.60000000009,"CM5","2013-05-16T09:28:55",0]
["851|HD1D|V9|FY15","85","1","HD1D","V9","FY15",6216915.8880306734,"CM5","2013-05-16T09:28:55",0]
["851|BMEA|V9|FY14","85","1","BMEA","V9","FY14",918939.20794362633,"FA1","2013-05-16T09:47:46",0]
["852|BDED|V9|FY14","85","2","BDED","V9","FY14",-9106442.2534025442,"FA1","2013-05-16T09:47:46",0]
["852|BDTO|V9|FY14","85","2","BDTO","V9","FY14",207693164.27403626,"FA1","2013-05-16T09:47:46",0]
["852|BSEO|V9|FY14","85","2","BSEO","V9","FY14",2639383.6950750002,"FA1","2013-05-16T09:47:46",0]
["852|BSEA|V9|FY14","85","2","BSEA","V9","FY14",716000,"FA1","2013-05-16T09:47:46",0]
["852|BTED|V9|FY14","85","2","BTED","V9","FY14",-5897280.4063416664,"FA1","2013-05-16T09:47:46",0]
["852|BTEA|V9|FY14","85","2","BTEA","V9","FY14",4542000,"FA1","2013-05-16T09:47:46",0]
["852|BRTO|V9|FY14","85","2","BRTO","V9","FY14",1665600.9654600681,"FA1","2013-05-16T09:47:46",0]
["851|BBTO|V9|FY14","85","1","BBTO","V9","FY14",557925.29967258556,"FA1","2013-05-16T09:47:46",0]
["851|BEED|V9|FY14","85","1","BEED","V9","FY14",-412830.0608230987,"FA1","2013-05-16T09:47:46",0]
["851|BETD|V9|FY14","85","1","BETD","V9","FY14",-372150.10897629563,"FA1","2013-05-16T09:47:46",0]
["851|BCEI|V9|FY14","85","1","BCEI","V9","FY14",28118.291322384754,"FA1","2013-05-16T09:47:46",0]
["851|BIEA|V9|FY14","85","1","BIEA","V9","FY14",18192.207710932675,"FA1","2013-05-16T09:47:46",0]
["852|BBEI|V9|FY14","85","2","BBEI","V9","FY14",15157.906477950384,"FA1","2013-05-16T09:47:46",0]
["852|BEED|V9|FY14","85","2","BEED","V9","FY14",-563050.26695190149,"FA1","2013-05-16T09:47:46",0]
["852|BETO|V9|FY14","85","2","BETO","V9","FY14",1985419.4171113335,"FA1","2013-05-16T09:47:46",0]
["852|BCEA|V9|FY14","85","2","BCEA","V9","FY14",147839.24088988244,"FA1","2013-05-16T09:47:46",0]
["852|BIEA|V9|FY14","85","2","BIEA","V9","FY14",16426.582321098052,"FA1","2013-05-16T09:47:46",0]
["852|BIEI|V9|FY14","85","2","BIEI","V9","FY14",3211.9501847853276,"FA1","2013-05-16T09:47:46",0]
["852|BETO|V9|FY11","85","2","BETO","V9","FY11",2893320.3225215944,"FA1","2013-05-16T09:47:45",0]
["852|BCEO|V9|FY11","85","2","BCEO","V9","FY11",122001.19343048947,"FA1","2013-05-16T09:47:45",0]
["851|KDTO|V9|FY14","85","1","KDTO","V9","FY14",134410397.38461092,"AM1","2013-06-04T14:45:57",0]
["851|KPEO|V9|FY14","85","1","KPEO","V9","FY14",7055331.3497865144,"AM1","2013-06-04T14:45:57",0]
["851|KPTD|V9|FY14","85","1","KPTD","V9","FY14",-227200.93554956475,"AM1","2013-06-04T14:45:57",0]
["851|KRTD|V9|FY14","85","1","KRTD","V9","FY14",-379049.46827836812,"AM1","2013-06-04T14:45:57",0]
["851|KSEA|V9|FY14","85","1","KSEA","V9","FY14",3991133.6145225065,"AM1","2013-06-04T14:45:57",0]
["851|KMEO|V9|FY14","85","1","KMEO","V9","FY14",5407336.0901817437,"AM1","2013-06-04T14:45:57",0]
["851|KMTD|V9|FY14","85","1","KMTD","V9","FY14",-698944.61218164454,"AM1","2013-06-04T14:45:57",0]
["852|KDTD|V9|FY14","85","2","KDTD","V9","FY14",-4180190.9119590665,"AM1","2013-06-04T14:45:57",0]
["852|KPTO|V9|FY14","85","2","KPTO","V9","FY14",27135244.005631618,"AM1","2013-06-04T14:45:57",0]
["852|KPTD|V9|FY14","85","2","KPTD","V9","FY14",-1068404.0745616707,"AM1","2013-06-04T14:45:57",0]
["852|KSEA|V9|FY14","85","2","KSEA","V9","FY14",6356419.5236470066,"AM1","2013-06-04T14:45:57",0]
["852|KTTO|V9|FY14","85","2","KTTO","V9","FY14",162913321.08101895,"AM1","2013-06-04T14:45:57",0]
["852|KREO|V9|FY14","85","2","KREO","V9","FY14",1111569.070497755,"AM1","2013-06-04T14:45:57",0]
["851|KBEO|V9|FY14","85","1","KBEO","V9","FY14",1201603.6572540442,"AM1","2013-06-04T14:45:57",0]
["851|KEEO|V9|FY14","85","1","KEEO","V9","FY14",1418389.6312142287,"AM1","2013-06-04T14:45:57",0]
["851|KETO|V9|FY14","85","1","KETO","V9","FY14",1138258.0231004106,"AM1","2013-06-04T14:45:57",0]
["851|KCEI|V9|FY14","85","1","KCEI","V9","FY14",35221.057847552896,"AM1","2013-06-04T14:45:57",0]
["851|KCTO|V9|FY14","85","1","KCTO","V9","FY14",1117285.371455125,"AM1","2013-06-04T14:45:57",0]
["851|KITD|V9|FY14","85","1","KITD","V9","FY14",-58569.540428472697,"AM1","2013-06-04T14:45:57",0]
["851|KQTO|V9|FY14","85","1","KQTO","V9","FY14",1015982.3238799768,"AM1","2013-06-04T14:45:57",0]
["852|KBTO|V9|FY14","85","2","KBTO","V9","FY14",1761959.8298180772,"AM1","2013-06-04T14:45:57",0]
["852|KEEI|V9|FY14","85","2","KEEI","V9","FY14",56817.736242595602,"AM1","2013-06-04T14:45:57",0]
["852|KETD|V9|FY14","85","2","KETD","V9","FY14",-499084.37130073679,"AM1","2013-06-04T14:45:57",0]
["852|KCEO|V9|FY14","85","2","KCEO","V9","FY14",1139832.3955417832,"AM1","2013-06-04T14:45:57",0]
["852|KIEA|V9|FY14","85","2","KIEA","V9","FY14",18482.822796748158,"AM1","2013-06-04T14:45:57",0]
["852|KIEI|V9|FY14","85","2","KIEI","V9","FY14",3445.3130459596769,"AM1","2013-06-04T14:45:57",0]
["852|KQEI|V9|FY14","85","2","KQEI","V9","FY14",24445.349530202297,"AM1","2013-06-04T14:45:57",0]
["851|EOSA|V9|FY13","85","1","EOSA","V9","FY13",-3583693.7062484068,null,"2013-04-30T16:24:59",0]
["851|KETD|V9|FY09","85","1","KETD","V9","FY09",-96268.072810264246,"AM1","2013-06-04T14:45:56",0]
["851|KCEO|V9|FY09","85","1","KCEO","V9","FY09",246795.54763279759,"AM1","2013-06-04T14:45:56",0]
["851|KCTO|V9|FY09","85","1","KCTO","V9","FY09",181183.85717698667,"AM1","2013-06-04T14:45:56",0]
["852|KBED|V9|FY09","85","2","KBED","V9","FY09",-2130.3114505069593,"AM1","2013-06-04T14:45:56",0]
["852|KEED|V9|FY09","85","2","KEED","V9","FY09",-60766.646727975509,"AM1","2013-06-04T14:45:56",0]
["852|KEEA|V9|FY09","85","2","KEEA","V9","FY09",48315.620379657994,"AM1","2013-06-04T14:45:56",0]
["852|KCEO|V9|FY09","85","2","KCEO","V9","FY09",169131.28265106503,"AM1","2013-06-04T14:45:56",0]
["852|KCEI|V9|FY09","85","2","KCEI","V9","FY09",3831.7305671522436,"AM1","2013-06-04T14:45:56",0]
["851|EOSA|V9|FY15","85","1","EOSA","V9","FY15",3621033,"FM2","2013-05-16T09:32:26",0]
["852|EOSA|V9|FY15","85","2","EOSA","V9","FY15",4060448,"FM2","2013-05-16T09:32:26",0]
["853|EOLA|V9|FY15","85","3","EOLA","V9","FY15",3717487,"FM2","2013-05-16T09:32:26",0]
["852|EOLE|V9|FY15","85","2","EOLE","V9","FY15",-134186,"FM3","2013-05-16T09:32:35",0]
["851|BDEI|V9|FY15","85","1","BDEI","V9","FY15",4770967.6720208256,"FA1","2013-05-16T09:47:47",0]
["851|BDTD|V9|FY15","85","1","BDTD","V9","FY15",-4038407.5757163754,"FA1","2013-05-16T09:47:47",0]
["851|BPTD|V9|FY15","85","1","BPTD","V9","FY15",-245857.10140847269,"FA1","2013-05-16T09:47:47",0]
["851|BRTO|V9|FY15","85","1","BRTO","V9","FY15",23448417.195144512,"FA1","2013-05-16T09:47:47",0]
["851|BSEA|V9|FY15","85","1","BSEA","V9","FY15",160028.79999999999,"FA1","2013-05-16T09:47:47",0]
["851|BMEI|V9|FY15","85","1","BMEI","V9","FY15",195657.68926262527,"FA1","2013-05-16T09:47:47",0]
["851|BMTO|V9|FY15","85","1","BMTO","V9","FY15",7512649.0807535639,"FA1","2013-05-16T09:47:47",0]
["852|BDEA|V9|FY15","85","2","BDEA","V9","FY15",24878923.603427406,"FA1","2013-05-16T09:47:47",0]
["852|BPEA|V9|FY15","85","2","BPEA","V9","FY15",1133329.44,"FA1","2013-05-16T09:47:47",0]
["852|BPTO|V9|FY15","85","2","BPTO","V9","FY15",36188824.30147022,"FA1","2013-05-16T09:47:47",0]
["852|BSED|V9|FY15","85","2","BSED","V9","FY15",-349512.18994718749,"FA1","2013-05-16T09:47:47",0]
["852|BTTO|V9|FY15","85","2","BTTO","V9","FY15",168330569.8146942,"FA1","2013-05-16T09:47:47",0]
["852|BRTO|V9|FY15","85","2","BRTO","V9","FY15",1511032.6881901019,"FA1","2013-05-16T09:47:47",0]
["851|BBEO|V9|FY15","85","1","BBEO","V9","FY15",386155.63306089788,"FA1","2013-05-16T09:47:47",0]
["851|BEEO|V9|FY15","85","1","BEEO","V9","FY15",831003.56236907933,"FA1","2013-05-16T09:47:47",0]
["851|BETD|V9|FY15","85","1","BETD","V9","FY15",-382882.41488632519,"FA1","2013-05-16T09:47:47",0]
["851|BCEA|V9|FY15","85","1","BCEA","V9","FY15",486467.27911386162,"FA1","2013-05-16T09:47:47",0]
["851|BCTD|V9|FY15","85","1","BCTD","V9","FY15",-576848.54887214513,"FA1","2013-05-16T09:47:47",0]
["851|BITO|V9|FY15","85","1","BITO","V9","FY15",105850.06030255703,"FA1","2013-05-16T09:47:47",0]
["852|BBTD|V9|FY15","85","2","BBTD","V9","FY15",-22783.841997111285,"FA1","2013-05-16T09:47:47",0]
["852|BETO|V9|FY15","85","2","BETO","V9","FY15",1593244.9858348249,"FA1","2013-05-16T09:47:47",0]
["852|BCEA|V9|FY15","85","2","BCEA","V9","FY15",439253.71421975421,"FA1","2013-05-16T09:47:47",0]
["852|BCTO|V9|FY15","85","2","BCTO","V9","FY15",720761.00721842924,"FA1","2013-05-16T09:47:47",0]
["852|BIEI|V9|FY15","85","2","BIEI","V9","FY15",4069.0194120618053,"FA1","2013-05-16T09:47:47",0]
["852|BITD|V9|FY15","85","2","BITD","V9","FY15",-40464.907238576023,"FA1","2013-05-16T09:47:47",0]
["851|P847|V9|FY15","85","1","P847","V9","FY15",2105,"RM2","2013-05-16T11:47:46",0]
["852|Q852|V9|FY15","85","2","Q852","V9","FY15",408,"RM2","2013-05-16T11:47:46",0]
["851|KDED|V9|FY15","85","1","KDED","V9","FY15",-6571810.6452523768,"AM1","2013-06-04T14:45:57",0]
["851|KPTD|V9|FY15","85","1","KPTD","V9","FY15",-242006.82024184123,"AM1","2013-06-04T14:45:57",0]
["851|KRED|V9|FY15","85","1","KRED","V9","FY15",-444127.34038658801,"AM1","2013-06-04T14:45:57",0]
["851|KSEI|V9|FY15","85","1","KSEI","V9","FY15",126328.46402706837,"AM1","2013-06-04T14:45:57",0]
["851|KMEO|V9|FY15","85","1","KMEO","V9","FY15",5203366.4477134803,"AM1","2013-06-04T14:45:57",0]
["851|KMTD|V9|FY15","85","1","KMTD","V9","FY15",-740769.6121816443,"AM1","2013-06-04T14:45:57",0]
["852|KDEI|V9|FY15","85","2","KDEI","V9","FY15",8133542.544287595,"AM1","2013-06-04T14:45:57",0]
["852|KPEO|V9|FY15","85","2","KPEO","V9","FY15",33602524.13483014,"AM1","2013-06-04T14:45:57",0]
["852|KSEI|V9|FY15","85","2","KSEI","V9","FY15",198825.06380050015,"AM1","2013-06-04T14:45:57",0]
["852|KTEO|V9|FY15","85","2","KTEO","V9","FY15",181441297.83985972,"AM1","2013-06-04T14:45:57",0]
["852|KTEI|V9|FY15","85","2","KTEI","V9","FY15",4536032.4459964931,"AM1","2013-06-04T14:45:57",0]
["852|KREI|V9|FY15","85","2","KREI","V9","FY15",25475.629813495332,"AM1","2013-06-04T14:45:57",0]
["851|KBEI|V9|FY15","85","1","KBEI","V9","FY15",31694.414210142106,"AM1","2013-06-04T14:45:57",0]
["851|KEEO|V9|FY15","85","1","KEEO","V9","FY15",1290690.5552026513,"AM1","2013-06-04T14:45:57",0]
["851|KETO|V9|FY15","85","1","KETO","V9","FY15",883182.11393569654,"AM1","2013-06-04T14:45:57",0]
["851|KCED|V9|FY15","85","1","KCED","V9","FY15",-297285.48664517398,"AM1","2013-06-04T14:45:57",0]
["851|KIEO|V9|FY15","85","1","KIEO","V9","FY15",130206.21436490335,"AM1","2013-06-04T14:45:57",0]
["851|KQEO|V9|FY15","85","1","KQEO","V9","FY15",560593.27160754695,"AM1","2013-06-04T14:45:57",0]
["851|KQED|V9|FY15","85","1","KQED","V9","FY15",-568868.87082812889,"AM1","2013-06-04T14:45:57",0]
["852|KBTD|V9|FY15","85","2","KBTD","V9","FY15",-45775.639380294822,"AM1","2013-06-04T14:45:57",0]
["852|KEEA|V9|FY15","85","2","KEEA","V9","FY15",123143.93421543519,"AM1","2013-06-04T14:45:57",0]
["852|KCEO|V9|FY15","85","2","KCEO","V9","FY15",1109124.0897721772,"AM1","2013-06-04T14:45:57",0]
["852|KCED|V9|FY15","85","2","KCED","V9","FY15",-268432.75961003662,"AM1","2013-06-04T14:45:57",0]
["852|KIEO|V9|FY15","85","2","KIEO","V9","FY15",112820.05685849281,"AM1","2013-06-04T14:45:57",0]
["852|KIEI|V9|FY15","85","2","KIEI","V9","FY15",3623.9444646418729,"AM1","2013-06-04T14:45:57",0]
["851|RcDC|V9|FY15","85","1","RcDC","V9","FY15",-6024648.9991100542,"AM2","2013-06-04T14:47:04",0]
["852|RcDC|V9|FY15","85","2","RcDC","V9","FY15",-9927149.7208915707,"AM2","2013-06-04T14:47:04",0]
["852|SD2C|V9|FY14","85","2","SD2C","V9","FY14",1677450.0740105009,"AM3","2013-06-04T14:48:10",0]
["852|KTTE|V9|FY11","85","2","KTTE","V9","FY11",-5316121.9030247759,"AM4","2013-06-04T14:49:15",0]
["851|RREX|V9|FY13","85","1","RREX","V9","FY13",-7261,null,"2013-04-30T16:24:59",0]
["852|EOLA|V9|FY13","85","2","EOLA","V9","FY13",-29244.650698861624,null,"2013-04-30T16:24:59",0]
["852|EOSN|V9|FY13","85","2","EOSN","V9","FY13",216144.59424174402,null,"2013-04-30T16:24:59",0]
["851|BDEX|V9|FY12","85","1","BDEX","V9","FY12",0.40000000001327862,"FA1","2013-05-16T09:47:46",0]
["851|BPEO|V9|FY12","85","1","BPEO","V9","FY12",5967400,"FA1","2013-05-16T09:47:46",0]
["851|BPED|V9|FY12","85","1","BPED","V9","FY12",-251397.46,"FA1","2013-05-16T09:47:46",0]
["851|BREO|V9|FY12","85","1","BREO","V9","FY12",24106929,"FA1","2013-05-16T09:47:46",0]
["851|BSTO|V9|FY12","85","1","BSTO","V9","FY12",801491.01,"FA1","2013-05-16T09:47:46",0]
["851|BMTO|V9|FY12","85","1","BMTO","V9","FY12",8250824.0800000001,"FA1","2013-05-16T09:47:46",0]
["852|BDEO|V9|FY12","85","2","BDEO","V9","FY12",214954098.80000001,"FA1","2013-05-16T09:47:46",0]
["852|BPEO|V9|FY12","85","2","BPEO","V9","FY12",14599188.358096434,"FA1","2013-05-16T09:47:46",0]
["852|BSEO|V9|FY12","85","2","BSEO","V9","FY12",703355,"FA1","2013-05-16T09:47:46",0]
["852|BTED|V9|FY12","85","2","BTED","V9","FY12",-1111186.9499999997,"FA1","2013-05-16T09:47:46",0]
["852|BTEX|V9|FY12","85","2","BTEX","V9","FY12",761249,"FA1","2013-05-16T09:47:46",0]
["851|BBEO|V9|FY12","85","1","BBEO","V9","FY12",304376.32333805779,"FA1","2013-05-16T09:47:46",0]
["851|BBTO|V9|FY12","85","1","BBTO","V9","FY12",406694.47795705084,"FA1","2013-05-16T09:47:46",0]
["851|BETO|V9|FY12","85","1","BETO","V9","FY12",1509518.8368287107,"FA1","2013-05-16T09:47:46",0]
["851|BCTO|V9|FY12","85","1","BCTO","V9","FY12",21853.899651970227,"FA1","2013-05-16T09:47:46",0]
["852|BBEO|V9|FY12","85","2","BBEO","V9","FY12",489859.5420563395,"FA1","2013-05-16T09:47:46",0]
["852|BBTD|V9|FY12","85","2","BBTD","V9","FY12",-12333.540848880364,"FA1","2013-05-16T09:47:46",0]
["852|BEED|V9|FY12","85","2","BEED","V9","FY12",-506364.79012345767,"FA1","2013-05-16T09:47:46",0]
["853|EOLA|V9|FY14","85","3","EOLA","V9","FY14",3614902.0097118523,"RJ","2013-04-30T16:24:59",0]
["852|EOSA|V9|FY14","85","2","EOSA","V9","FY14",-5865341.5795324668,"RJ","2013-04-30T16:24:59",0]
["851|CR1G|V9|FY09","85","1","CR1G","V9","FY09",3543829.36612964,"CM2","2013-05-16T09:28:38",0]
["852|CD6Q|V9|FY09","85","2","CD6Q","V9","FY09",92000,"CM2","2013-05-16T09:28:38",0]
["852|CS2R|V9|FY09","85","2","CS2R","V9","FY09",804052.00000000012,"CM2","2013-05-16T09:28:38",0]
["851|CD1D|V9|FY09","85","1","CD1D","V9","FY09",7443398,"CM2","2013-05-16T09:28:38",0]
["852|BLEO|V9|FY12","85","2","BLEO","V9","FY12",2935800,"FA1","2013-05-16T09:47:46",0]
["851|BBTX|V9|FY12","85","1","BBTX","V9","FY12",-291734.54377325496,"FA1","2013-05-16T09:47:46",0]
["851|BETX|V9|FY12","85","1","BETX","V9","FY12",-78214.008599468973,"FA1","2013-05-16T09:47:46",0]
["851|CD1G|V9|FY10","85","1","CD1G","V9","FY10",2701089.7134810449,"CM2","2013-05-16T09:28:38",0]
["851|EDEP|V9|FY15","85","1","EDEP","V9","FY15",9271835.9554707613,"FA2","2013-05-16T09:48:06",0]
["851|CR1G|V9|FY10","85","1","CR1G","V9","FY10",464714.19633727515,"CM2","2013-05-16T09:28:38",0]
["851|CS1R|V9|FY10","85","1","CS1R","V9","FY10",506768.90262853785,"CM2","2013-05-16T09:28:38",0]
["852|CS2R|V9|FY10","85","2","CS2R","V9","FY10",830116.69175206113,"CM2","2013-05-16T09:28:38",0]
["863|EOLE|V9|FY15","86","3","EOLE","V9","FY15",621768,"FM1","2013-05-16T09:32:14",0]
["861|RURF|V9|FY15","86","1","RURF","V9","FY15",-3056212.01,"RM1","2013-05-16T11:47:27",0]
["862|RURF|V9|FY15","86","2","RURF","V9","FY15",-2193693.66,"RM1","2013-05-16T11:47:27",0]
["862|Cx2W|V9|FY13","86","2","Cx2W","V9","FY13",6284581.3512308476,"CM1","2013-05-16T09:28:34",0]
["861|Cx1W|V9|FY15","86","1","Cx1W","V9","FY15",-216641.48790298664,"CM1","2013-05-16T09:28:34",0]
["861|EOBV|V9|FY15","86","1","EOBV","V9","FY15",6249718.0028243577,"RM1","2013-05-16T11:47:27",0]
["861|Vblk|V9|FY15","86","1","Vblk","V9","FY15",2280.9189791329773,"RM2","2013-05-16T11:47:38",0]
["863|EZSW|V9|FY11","86","3","EZSW","V9","FY11",745861.51,"RJ","2013-04-29T17:11:53",1]
["863|EZSW|V9|FY14","86","3","EZSW","V9","FY14",20033335.9289,"RJ","2013-04-30T16:24:59",0]
["861|EOLE|V9|FY15","86","1","EOLE","V9","FY15",656122,"FM1","2013-05-16T09:32:15",0]
["861|EOLC|V9|FY15","86","1","EOLC","V9","FY15",3917,"FM1","2013-05-16T09:32:15",0]
["861|EOSO|V9|FY15","86","1","EOSO","V9","FY15",872875,"FM1","2013-05-16T09:32:15",0]
["862|EOLC|V9|FY15","86","2","EOLC","V9","FY15",1001,"FM1","2013-05-16T09:32:15",0]
["864|EOSA|V9|FY14","86","4","EOSA","V9","FY14",-862.31999993126351,"RJ","2013-04-30T16:24:59",0]
["865|EOSA|V9|FY14","86","5","EOSA","V9","FY14",1866932.5193999994,"RJ","2013-04-30T16:24:59",0]
["864|EOLE|V9|FY15","86","4","EOLE","V9","FY15",663,"FM1","2013-05-16T09:32:15",0]
["861|EOSA|V9|FY13","86","1","EOSA","V9","FY13",-45538.522892798806,null,"2013-04-30T16:24:59",0]
["861|KDEI|V9|FY10","86","1","KDEI","V9","FY10",496549.83382865146,"AM1","2013-06-04T14:45:57",0]
["861|KDTO|V9|FY10","86","1","KDTO","V9","FY10",22345515.395885408,"AM1","2013-06-04T14:45:57",0]
["861|KPEA|V9|FY10","86","1","KPEA","V9","FY10",19000,"AM1","2013-06-04T14:45:57",0]
["861|KREA|V9|FY10","86","1","KREA","V9","FY10",65000,"AM1","2013-06-04T14:45:57",0]
["861|KSED|V9|FY10","86","1","KSED","V9","FY10",-171.38607471536966,"AM1","2013-06-04T14:45:57",0]
["861|KMEO|V9|FY10","86","1","KMEO","V9","FY10",1084338.1527874249,"AM1","2013-06-04T14:45:57",0]
["861|KMTD|V9|FY10","86","1","KMTD","V9","FY10",-72562.898657143407,"AM1","2013-06-04T14:45:57",0]
["862|KPEO|V9|FY10","86","2","KPEO","V9","FY10",774873.2459645021,"AM1","2013-06-04T14:45:57",0]
["862|KPED|V9|FY10","86","2","KPED","V9","FY10",-45923.937960553798,"AM1","2013-06-04T14:45:57",0]
["862|KTEI|V9|FY10","86","2","KTEI","V9","FY10",71902.736996284293,"AM1","2013-06-04T14:45:57",0]
["861|KLEO|V9|FY10","86","1","KLEO","V9","FY10",218096.15254012062,"AM1","2013-06-04T14:45:57",0]
["861|KCEI|V9|FY10","86","1","KCEI","V9","FY10",1265.5880206139823,"AM1","2013-06-04T14:45:57",0]
["862|KLEI|V9|FY10","86","2","KLEI","V9","FY10",4383.3627137694202,"AM1","2013-06-04T14:45:57",0]
["862|KCEO|V9|FY10","86","2","KCEO","V9","FY10",17015.758328450695,"AM1","2013-06-04T14:45:57",0]
["862|KIEI|V9|FY10","86","2","KIEI","V9","FY10",17.800261380353547,"AM1","2013-06-04T14:45:57",0]
["861|EDEP|V9|FY13","86","1","EDEP","V9","FY13",734183,"MRS","2013-04-24T12:11:34",0]
["861|EISH|V9|FY09","86","1","EISH","V9","FY09",7703.39,"DS","2013-04-24T12:11:34",0]
["861|EDEP|V9|FY12","86","1","EDEP","V9","FY12",683971.17,"MRS","2013-05-16T12:35:59",0]
["861|EOBV|V9|FY13","86","1","EOBV","V9","FY13",5053235.2106999997,"MRS","2013-04-24T12:11:34",0]
["861|EOLA|V9|FY11","86","1","EOLA","V9","FY11",309599.24309841031,"XRJ","2013-04-24T12:11:34",0]
["861|EOLE|V9|FY12","86","1","EOLE","V9","FY12",-214.75,"RJ-floodAdj","2013-04-24T12:11:34",0]
["861|EOLE|V9|FY13","86","1","EOLE","V9","FY13",680250.65710000019,"MRS","2013-04-24T12:11:34",0]
["861|EOSA|V9|FY13","86","1","EOSA","V9","FY13",1031289.3136,"MRS","2013-04-24T12:11:34",0]
["861|EOSN|V9|FY11","86","1","EOSN","V9","FY11",544511.81999999995,"XRJ","2013-04-24T12:11:34",0]
["861|EOBV|V9|FY14","86","1","EOBV","V9","FY14",5441308.6206999999,"MRS","2013-05-15T16:15:47",0]
["861|ELOD|V9|FY12","86","1","ELOD","V9","FY12",-29830.35,"MRS","2013-05-16T12:35:59",0]
["861|EOSO|V9|FY10","86","1","EOSO","V9","FY10",1675694.28,"DS","2013-04-24T12:11:34",0]
["861|EOSP|V9|FY13","86","1","EOSP","V9","FY13",6405.3573999999999,"MRS","2013-04-24T12:11:34",0]
["861|EZSE|V9|FY11","86","1","EZSE","V9","FY11",-14177.47,"XRJ","2013-04-24T12:11:34",0]
["861|EZSE|V9|FY12","86","1","EZSE","V9","FY12",-587.90824424239463,"RJ-floodAdj","2013-04-24T12:11:34",0]
["861|P847|V9|FY12","86","1","P847","V9","FY12",370,"BillStats2012Q4","2013-04-24T12:11:34",0]
["861|P848|V9|FY11","86","1","P848","V9","FY11",9765,"XRM2","2013-04-24T12:11:34",0]
["861|P849|V9|FY12","86","1","P849","V9","FY12",6913,"BillStats2012Q4","2013-04-24T12:11:34",0]
["861|EOLE|V9|FY14","86","1","EOLE","V9","FY14",637011.90049999999,"MRS","2013-05-15T16:15:47",0]
["861|EOSE|V9|FY12","86","1","EOSE","V9","FY12",45000.5,"MRS","2013-05-16T12:35:59",0]
["861|RcCA|V9|FY09","86","1","RcCA","V9","FY09",-760554,"DS","2013-04-24T12:11:34",0]
["861|RcDC|V9|FY09","86","1","RcDC","V9","FY09",-2077591.46,"DS","2013-04-24T12:11:34",0]
["861|RcSu|V9|FY09","86","1","RcSu","V9","FY09",-41400,"DS","2013-04-24T12:11:34",0]
["861|ROOI|V9|FY13","86","1","ROOI","V9","FY13",-226000,"MRS","2013-04-24T12:11:34",0]
["861|RUNF|V9|FY11","86","1","RUNF","V9","FY11",-305340.3,"DS","2013-04-24T12:11:34",0]
["861|EZSE|V9|FY12","86","1","EZSE","V9","FY12",20179.990000000002,"MRS","2013-05-16T12:35:59",0]
["861|RUNF|V9|FY13","86","1","RUNF","V9","FY13",-278387.09659999999,"MRS","2013-04-24T12:11:34",0]
["861|RuRf|V9|FY09","86","1","RuRf","V9","FY09",-4519638.3,"DS","2013-04-24T12:11:34",0]
["861|EZSE|V9|FY14","86","1","EZSE","V9","FY14",300906.17499999999,"MRS","2013-05-15T16:15:48",0]
["861|RURV|V9|FY13","86","1","RURV","V9","FY13",-2779322.0660999999,"MRS","2013-04-24T12:11:34",0]
["861|Vblk|V9|FY11","86","1","Vblk","V9","FY11",1839.058,"XRM2","2013-04-24T12:11:34",0]
["861|Vlos|V9|FY11","86","1","Vlos","V9","FY11",608.48400000000004,"XRM2","2013-04-24T12:11:34",0]
["861|VNxx|V9|FY14","86","1","VNxx","V9","FY14",659,null,"2013-04-24T12:11:34",0]
["862|EDEP|V9|FY09","86","2","EDEP","V9","FY09",798401.21,"DS","2013-04-24T12:11:34",0]
["862|EDEP|V9|FY11","86","2","EDEP","V9","FY11",440700.02,"DS","2013-04-24T12:11:34",0]
["862|EISH|V9|FY09","86","2","EISH","V9","FY09",38998.82,"DS","2013-04-24T12:11:34",0]
["862|EOLA|V9|FY12","86","2","EOLA","V9","FY12",1085404.9851925226,"MRS: RJ","2013-04-24T12:11:34",0]
["861|RUNV|V9|FY12","86","1","RUNV","V9","FY12",-2574040.2000000002,"MRS","2013-05-16T12:35:59",0]
["862|EDEP|V9|FY12","86","2","EDEP","V9","FY12",437518.65,"MRS","2013-05-16T12:35:59",0]
["862|EOLE|V9|FY11","86","2","EOLE","V9","FY11",290513.99,"DS","2013-04-24T12:11:34",0]
["862|EOSA|V9|FY12","86","2","EOSA","V9","FY12",18082.666766246664,"RJ-floodAdj","2013-04-24T12:11:34",0]
["862|EOSE|V9|FY13","86","2","EOSE","V9","FY13",97700,"MRS","2013-04-24T12:11:34",0]
["862|EOSO|V9|FY10","86","2","EOSO","V9","FY10",922553.47,"DS","2013-04-24T12:11:34",0]
["862|EOSO|V9|FY11","86","2","EOSO","V9","FY11",-79.73,"XRJ","2013-04-24T12:11:34",0]
["861|RUNV|V9|FY14","86","1","RUNV","V9","FY14",-2223055.9534999998,"MRS","2013-05-15T16:15:48",0]
["861|RURV|V9|FY14","86","1","RURV","V9","FY14",-3147474.9687999999,"MRS","2013-05-15T16:15:48",0]
["862|ELOD|V9|FY12","86","2","ELOD","V9","FY12",-29831.37,"MRS","2013-05-16T12:35:59",0]
["862|EOSR|V9|FY13","86","2","EOSR","V9","FY13",16784.945199999998,"MRS","2013-04-24T12:11:34",0]
["862|EOSU|V9|FY13","86","2","EOSU","V9","FY13",39875.58,"MRS","2013-04-24T12:11:34",0]
["862|Q850|V9|FY12","86","2","Q850","V9","FY12",4266,"BillStats2012Q4","2013-04-24T12:11:34",0]
["862|Q851|V9|FY11","86","2","Q851","V9","FY11",380,"XRM2","2013-04-24T12:11:34",0]
["862|Q852|V9|FY13","86","2","Q852","V9","FY13",0,null,"2013-04-24T12:11:34",0]
["862|RcDC|V9|FY09","86","2","RcDC","V9","FY09",-258819.28,"DS","2013-04-24T12:11:34",0]
["862|EOSA|V9|FY14","86","2","EOSA","V9","FY14",1214021.5889999999,"MRS","2013-05-15T16:15:48",0]
["862|EOSE|V9|FY14","86","2","EOSE","V9","FY14",119510.227,"MRS","2013-05-15T16:15:48",0]
["862|EOSS|V9|FY12","86","2","EOSS","V9","FY12",12516.47,"MRS","2013-05-16T12:35:59",0]
["862|RUNF|V9|FY13","86","2","RUNF","V9","FY13",-477827.52120000002,"MRS","2013-04-24T12:11:34",0]
["862|RURF|V9|FY13","86","2","RURF","V9","FY13",-1942606.88,"MRS","2013-04-24T12:11:34",0]
["863|EOLA|V9|FY11","86","3","EOLA","V9","FY11",266551.92033875547,"XRJ","2013-04-24T12:11:34",0]
["863|EOSA|V9|FY11","86","3","EOSA","V9","FY11",-591.75,"DS","2013-04-24T12:11:34",0]
["863|EZLW|V9|FY11","86","3","EZLW","V9","FY11",-625641.09,"DS","2013-04-24T12:11:34",0]
["862|EOSP|V9|FY14","86","2","EOSP","V9","FY14",55232.728799999997,"MRS","2013-05-15T16:15:48",0]
["862|EZSE|V9|FY14","86","2","EZSE","V9","FY14",66541.975000000006,"MRS","2013-05-15T16:15:48",0]
["862|RCDC|V9|FY12","86","2","RCDC","V9","FY12",-121498.75,"MRS","2013-05-16T12:35:59",0]
["863|EZSE|V9|FY11","86","3","EZSE","V9","FY11",745861.51,"DS","2013-04-24T12:11:34",0]
["864|EOLA|V9|FY11","86","4","EOLA","V9","FY11",28129.642380698733,"XRJ","2013-04-24T12:11:34",0]
["864|EOLA|V9|FY12","86","4","EOLA","V9","FY12",12830.72200409699,"MRS: RJ","2013-04-24T12:11:34",0]
["864|Fxxx|V9|FY11","86","4","Fxxx","V9","FY11",8.9999999999999993E-3,"XMRS4","2013-04-24T12:11:34",0]
["865|EOLA|V9|FY11","86","5","EOLA","V9","FY11",-794347.7420853778,"XRJ","2013-04-24T12:11:34",0]
["862|RUNF|V9|FY14","86","2","RUNF","V9","FY14",-457113,"MRS","2013-05-15T16:15:48",0]
["862|RURF|V9|FY14","86","2","RURF","V9","FY14",-2032027,"MRS","2013-05-15T16:15:48",0]
["863|EOSO|V9|FY12","86","3","EOSO","V9","FY12",2554.5,"MRS","2013-05-16T12:36:00",0]
["863|EZSW|V9|FY12","86","3","EZSW","V9","FY12",-1098360.2,"MRS","2013-05-16T12:36:00",0]
["865|EOSC|V9|FY11","86","5","EOSC","V9","FY11",2164.7800000000002,"DS","2013-04-24T12:11:34",0]
["865|EOSE|V9|FY11","86","5","EOSE","V9","FY11",499.74,"DS","2013-04-24T12:11:34",0]
["863|EZSE|V9|FY14","86","3","EZSE","V9","FY14",20033335.9289,"MRS","2013-05-15T16:15:48",0]
["865|EDEP|V9|FY12","86","5","EDEP","V9","FY12",0,"MRS","2013-05-16T12:36:00",0]
["865|EOSE|V9|FY12","86","5","EOSE","V9","FY12",-10701.47,"MRS","2013-05-16T12:36:00",0]
["865|EOSO|V9|FY14","86","5","EOSO","V9","FY14",282517.01250000001,"MRS","2013-05-15T16:15:48",0]
["861|SR1C|V9|FY15","86","1","SR1C","V9","FY15",133403.44901940363,"AM3","2013-06-04T14:48:10",0]
["862|CP2D|V9|FY10","86","2","CP2D","V9","FY10",386070,"CM2","2013-05-16T09:28:38",0]
["861|CM1R|V9|FY11","86","1","CM1R","V9","FY11",106000,"CM2","2013-05-16T09:28:38",0]
["861|CP1R|V9|FY11","86","1","CP1R","V9","FY11",117450,"CM2","2013-05-16T09:28:38",0]
["862|CP2M|V9|FY11","86","2","CP2M","V9","FY11",21390,"CM2","2013-05-16T09:28:38",0]
["861|CP1R|V9|FY12","86","1","CP1R","V9","FY12",166950.00000000003,"CM2","2013-05-16T09:28:39",0]
["862|CD2R|V9|FY12","86","2","CD2R","V9","FY12",295250,"CM2","2013-05-16T09:28:39",0]
["862|CP2R|V9|FY12","86","2","CP2R","V9","FY12",27000,"CM2","2013-05-16T09:28:39",0]
["865|CE5R|V9|FY12","86","5","CE5R","V9","FY12",-3000,"CM2","2013-05-16T09:28:39",0]
["862|CD2D|V9|FY13","86","2","CD2D","V9","FY13",498870.84637986199,"CM2","2013-05-16T09:28:39",0]
["861|CP1M|V9|FY14","86","1","CP1M","V9","FY14",-6000,"CM2","2013-05-16T09:28:39",0]
["861|CP1R|V9|FY14","86","1","CP1R","V9","FY14",339300,"CM2","2013-05-16T09:28:39",0]
["862|CD2R|V9|FY14","86","2","CD2R","V9","FY14",195147.45286655493,"CM2","2013-05-16T09:28:39",0]
["862|CT2M|V9|FY14","86","2","CT2M","V9","FY14",122400,"CM2","2013-05-16T09:28:39",0]
["861|CD1D|V9|FY14","86","1","CD1D","V9","FY14",694699.90725956997,"CM2","2013-05-16T09:28:39",0]
["861|CD1R|V9|FY15","86","1","CD1R","V9","FY15",375700,"CM2","2013-05-16T09:28:39",0]
["861|CR1R|V9|FY15","86","1","CR1R","V9","FY15",337280.00000000006,"CM2","2013-05-16T09:28:39",0]
["862|CP2R|V9|FY15","86","2","CP2R","V9","FY15",541696,"CM2","2013-05-16T09:28:39",0]
["862|CT2G|V9|FY15","86","2","CT2G","V9","FY15",4259371.9809565516,"CM2","2013-05-16T09:28:39",0]
["861|CD1D|V9|FY15","86","1","CD1D","V9","FY15",678935.67498405534,"CM2","2013-05-16T09:28:39",0]
["861|KPTE|V9|FY15","86","1","KPTE","V9","FY15",-153771.34922550106,"AM4","2013-06-04T14:49:15",0]
["861|BDEA|V9|FY13","86","1","BDEA","V9","FY13",1857841.0317937736,"FA1","2013-05-16T09:47:46",0]
["861|BPED|V9|FY13","86","1","BPED","V9","FY13",-68985.929999999993,"FA1","2013-05-16T09:47:46",0]
["861|BPTD|V9|FY13","86","1","BPTD","V9","FY13",-96594.125011599695,"FA1","2013-05-16T09:47:46",0]
["861|BREA|V9|FY13","86","1","BREA","V9","FY13",45630.000000000007,"FA1","2013-05-16T09:47:46",0]
["861|BSED|V9|FY13","86","1","BSED","V9","FY13",-8.6300000000000008,"FA1","2013-05-16T09:47:46",0]
["861|BMTO|V9|FY13","86","1","BMTO","V9","FY13",1263872.1280965914,"FA1","2013-05-16T09:47:46",0]
["862|BDEO|V9|FY13","86","2","BDEO","V9","FY13",6266886.4518988095,"FA1","2013-05-16T09:47:46",0]
["862|BDTD|V9|FY13","86","2","BDTD","V9","FY13",-269755.41772680398,"FA1","2013-05-16T09:47:46",0]
["862|BTEO|V9|FY13","86","2","BTEO","V9","FY13",1627522.9085202606,"FA1","2013-05-16T09:47:46",0]
["862|BTTO|V9|FY13","86","2","BTTO","V9","FY13",2970404.4906449751,"FA1","2013-05-16T09:47:46",0]
["862|BTTD|V9|FY13","86","2","BTTD","V9","FY13",-112059.56169788899,"FA1","2013-05-16T09:47:46",0]
["861|BETD|V9|FY13","86","1","BETD","V9","FY13",139.66941865230973,"FA1","2013-05-16T09:47:46",0]
["861|KDEO|V9|FY11","86","1","KDEO","V9","FY11",16216926.586592695,"AM1","2013-06-04T14:45:57",0]
["861|KDEX|V9|FY11","86","1","KDEX","V9","FY11",-46620.000000000007,"AM1","2013-06-04T14:45:57",0]
["861|KPEO|V9|FY11","86","1","KPEO","V9","FY11",1237524.8078265812,"AM1","2013-06-04T14:45:57",0]
["861|KPTD|V9|FY11","86","1","KPTD","V9","FY11",-102036.62380761516,"AM1","2013-06-04T14:45:57",0]
["861|KRTO|V9|FY11","86","1","KRTO","V9","FY11",11452219.021073105,"AM1","2013-06-04T14:45:57",0]
["861|KMEI|V9|FY11","86","1","KMEI","V9","FY11",39991.094146856449,"AM1","2013-06-04T14:45:57",0]
["861|KMTD|V9|FY11","86","1","KMTD","V9","FY11",-75212.898657143407,"AM1","2013-06-04T14:45:57",0]
["862|KDED|V9|FY11","86","2","KDED","V9","FY11",-460083.9743533794,"AM1","2013-06-04T14:45:57",0]
["862|KPEO|V9|FY11","86","2","KPEO","V9","FY11",1214064.3718748123,"AM1","2013-06-04T14:45:57",0]
["862|KTEO|V9|FY11","86","2","KTEO","V9","FY11",2288107.4926760555,"AM1","2013-06-04T14:45:57",0]
["862|KTEI|V9|FY11","86","2","KTEI","V9","FY11",83228.849736337987,"AM1","2013-06-04T14:45:57",0]
["861|KLEO|V9|FY11","86","1","KLEO","V9","FY11",225075.22942140448,"AM1","2013-06-04T14:45:57",0]
["861|KCED|V9|FY11","86","1","KCED","V9","FY11",-14849.27787223592,"AM1","2013-06-04T14:45:57",0]
["861|KIEI|V9|FY11","86","1","KIEI","V9","FY11",42.623199176848139,"AM1","2013-06-04T14:45:57",0]
["861|KITD|V9|FY11","86","1","KITD","V9","FY11",-394.65925163748284,"AM1","2013-06-04T14:45:57",0]
["861|KQTD|V9|FY11","86","1","KQTD","V9","FY11",-82737.937099654198,"AM1","2013-06-04T14:45:57",0]
["862|KCEI|V9|FY11","86","2","KCEI","V9","FY11",591.71484682831135,"AM1","2013-06-04T14:45:57",0]
["862|KIED|V9|FY11","86","2","KIED","V9","FY11",-105.54610851694997,"AM1","2013-06-04T14:45:57",0]
["862|KITD|V9|FY11","86","2","KITD","V9","FY11",-169.79747187411516,"AM1","2013-06-04T14:45:57",0]
["862|KQTD|V9|FY11","86","2","KQTD","V9","FY11",-35597.018160125059,"AM1","2013-06-04T14:45:57",0]
["861|BCEI|V9|FY13","86","1","BCEI","V9","FY13",5610.8254904737987,"FA1","2013-05-16T09:47:46",0]
["861|BITD|V9|FY13","86","1","BITD","V9","FY13",-4511.7531816374258,"FA1","2013-05-16T09:47:46",0]
["862|BBED|V9|FY13","86","2","BBED","V9","FY13",-1988.3234563102017,"FA1","2013-05-16T09:47:46",0]
["862|BEEA|V9|FY13","86","2","BEEA","V9","FY13",-765.28930156304421,"FA1","2013-05-16T09:47:46",0]
["862|BCTO|V9|FY13","86","2","BCTO","V9","FY13",172.52021815104058,"FA1","2013-05-16T09:47:46",0]
["862|BIED|V9|FY13","86","2","BIED","V9","FY13",-583.97994228234757,"FA1","2013-05-16T09:47:46",0]
["861|KDEO|V9|FY12","86","1","KDEO","V9","FY12",16995715.602370989,"AM1","2013-06-04T14:45:57",0]
["861|KDTD|V9|FY12","86","1","KDTD","V9","FY12",-396985.76447484747,"AM1","2013-06-04T14:45:57",0]
["861|KPEA|V9|FY12","86","1","KPEA","V9","FY12",166950.00000000006,"AM1","2013-06-04T14:45:57",0]
["861|KRTO|V9|FY12","86","1","KRTO","V9","FY12",11248895.91290053,"AM1","2013-06-04T14:45:57",0]
["861|KRTD|V9|FY12","86","1","KRTD","V9","FY12",-222598.29567257504,"AM1","2013-06-04T14:45:57",0]
["861|KMEA|V9|FY12","86","1","KMEA","V9","FY12",1258276.96,"AM1","2013-06-04T14:45:57",0]
["862|KDEI|V9|FY12","86","2","KDEI","V9","FY12",85423.254991539492,"AM1","2013-06-04T14:45:57",0]
["862|KPEO|V9|FY12","86","2","KPEO","V9","FY12",1223776.1668685051,"AM1","2013-06-04T14:45:57",0]
["862|KPTD|V9|FY12","86","2","KPTD","V9","FY12",-64371.953922126166,"AM1","2013-06-04T14:45:57",0]
["862|KTEI|V9|FY12","86","2","KTEI","V9","FY12",33878.145597945113,"AM1","2013-06-04T14:45:57",0]
["862|KTTO|V9|FY12","86","2","KTTO","V9","FY12",3210580.553325728,"AM1","2013-06-04T14:45:57",0]
["861|KCTO|V9|FY12","86","1","KCTO","V9","FY12",17759.666323686732,"AM1","2013-06-04T14:45:57",0]
["861|KCTD|V9|FY12","86","1","KCTD","V9","FY12",-10178.295590243328,"AM1","2013-06-04T14:45:57",0]
["861|KITO|V9|FY12","86","1","KITO","V9","FY12",1973.296258187414,"AM1","2013-06-04T14:45:57",0]
["861|KQTD|V9|FY12","86","1","KQTD","V9","FY12",-82737.937099654198,"AM1","2013-06-04T14:45:57",0]
["862|KCEA|V9|FY12","86","2","KCEA","V9","FY12",7936.4202887761949,"AM1","2013-06-04T14:45:57",0]
["862|KCTD|V9|FY12","86","2","KCTD","V9","FY12",-4379.0912085301061,"AM1","2013-06-04T14:45:57",0]
["862|KIEI|V9|FY12","86","2","KIEI","V9","FY12",17.842358143421365,"AM1","2013-06-04T14:45:57",0]
["862|KQTO|V9|FY12","86","2","KQTO","V9","FY12",142388.07264050024,"AM1","2013-06-04T14:45:57",0]
["861|KDEA|V9|FY13","86","1","KDEA","V9","FY13",651764.75205139071,"AM1","2013-06-04T14:45:57",0]
["861|KDTO|V9|FY13","86","1","KDTO","V9","FY13",23076417.513370577,"AM1","2013-06-04T14:45:57",0]
["861|KREI|V9|FY13","86","1","KREI","V9","FY13",195099.9603691739,"AM1","2013-06-04T14:45:57",0]
["861|KRTD|V9|FY13","86","1","KRTD","V9","FY13",-222764.79567257501,"AM1","2013-06-04T14:45:57",0]
["861|KMEI|V9|FY13","86","1","KMEI","V9","FY13",48385.651362702789,"AM1","2013-06-04T14:45:57",0]
["861|KMED|V9|FY13","86","1","KMED","V9","FY13",-159191.39639257311,"AM1","2013-06-04T14:45:57",0]
["862|KDEA|V9|FY13","86","2","KDEA","V9","FY13",498870.84637986205,"AM1","2013-06-04T14:45:57",0]
["862|KPED|V9|FY13","86","2","KPED","V9","FY13",-59420.517335763136,"AM1","2013-06-04T14:45:57",0]
["862|KTEO|V9|FY13","86","2","KTEO","V9","FY13",2812499.8026159992,"AM1","2013-06-04T14:45:57",0]
["862|KTTO|V9|FY13","86","2","KTTO","V9","FY13",3689899.2680870285,"AM1","2013-06-04T14:45:57",0]
["861|KLEO|V9|FY13","86","1","KLEO","V9","FY13",236209.25087042252,"AM1","2013-06-04T14:45:57",0]
["861|KCEI|V9|FY13","86","1","KCEI","V9","FY13",2933.6097639139161,"AM1","2013-06-04T14:45:57",0]
["861|KIEA|V9|FY13","86","1","KIEA","V9","FY13",22724.470315831753,"AM1","2013-06-04T14:45:57",0]
["861|KQEO|V9|FY13","86","1","KQEO","V9","FY13",260492.45211629965,"AM1","2013-06-04T14:45:57",0]
["861|KQTO|V9|FY13","86","1","KQTO","V9","FY13",248213.81129896262,"AM1","2013-06-04T14:45:57",0]
["862|KBTD|V9|FY13","86","2","KBTD","V9","FY13",-3187.7371311438346,"AM1","2013-06-04T14:45:57",0]
["862|KCEI|V9|FY13","86","2","KCEI","V9","FY13",1265.7084667824765,"AM1","2013-06-04T14:45:57",0]
["862|KCTO|V9|FY13","86","2","KCTO","V9","FY13",11198.215314581272,"AM1","2013-06-04T14:45:57",0]
["865|Hx5W|V9|FY13","86","5","Hx5W","V9","FY13",3000,"CM4","2013-05-16T09:28:53",0]
["861|HM1R|V9|FY12","86","1","HM1R","V9","FY12",221236.44953160532,"CM5","2013-05-16T09:28:54",0]
["861|HD1M|V9|FY13","86","1","HD1M","V9","FY13",51250.700000000004,"CM5","2013-05-16T09:28:54",0]
["861|HM1R|V9|FY13","86","1","HM1R","V9","FY13",-12236.449531605331,"CM5","2013-05-16T09:28:54",0]
["862|HP2M|V9|FY13","86","2","HP2M","V9","FY13",34410,"CM5","2013-05-16T09:28:54",0]
["862|HT2R|V9|FY13","86","2","HT2R","V9","FY13",46000,"CM5","2013-05-16T09:28:54",0]
["862|HD2D|V9|FY13","86","2","HD2D","V9","FY13",498870.84637986199,"CM5","2013-05-16T09:28:55",0]
["861|HD1Q|V9|FY14","86","1","HD1Q","V9","FY14",11700,"CM5","2013-05-16T09:28:55",0]
["861|HR1G|V9|FY14","86","1","HR1G","V9","FY14",57031.200000000004,"CM5","2013-05-16T09:28:55",0]
["862|HD2R|V9|FY14","86","2","HD2R","V9","FY14",198250,"CM5","2013-05-16T09:28:55",0]
["862|HT2Q|V9|FY14","86","2","HT2Q","V9","FY14",2860250,"CM5","2013-05-16T09:28:55",0]
["862|HD2D|V9|FY14","86","2","HD2D","V9","FY14",427968.12100547639,"CM5","2013-05-16T09:28:55",0]
["861|HD1M|V9|FY15","86","1","HD1M","V9","FY15",15000,"CM5","2013-05-16T09:28:55",0]
["862|HD2G|V9|FY15","86","2","HD2G","V9","FY15",5330048.8545595659,"CM5","2013-05-16T09:28:55",0]
["862|HD2R|V9|FY15","86","2","HD2R","V9","FY15",59300,"CM5","2013-05-16T09:28:55",0]
["862|HT2M|V9|FY15","86","2","HT2M","V9","FY15",222003.20000000001,"CM5","2013-05-16T09:28:55",0]
["862|HD2D|V9|FY15","86","2","HD2D","V9","FY15",398185.09541554836,"CM5","2013-05-16T09:28:55",0]
["861|BDEA|V9|FY14","86","1","BDEA","V9","FY14",2310319.90725957,"FA1","2013-05-16T09:47:46",0]
["861|BPTO|V9|FY14","86","1","BPTO","V9","FY14",3056076.1973482026,"FA1","2013-05-16T09:47:46",0]
["861|BREI|V9|FY14","86","1","BREI","V9","FY14",271795.59369791666,"FA1","2013-05-16T09:47:46",0]
["861|BRTD|V9|FY14","86","1","BRTD","V9","FY14",-249764.10030324411,"FA1","2013-05-16T09:47:46",0]
["861|BSTD|V9|FY14","86","1","BSTD","V9","FY14",-12650,"FA1","2013-05-16T09:47:46",0]
["861|BMTO|V9|FY14","86","1","BMTO","V9","FY14",1087062.3645625729,"FA1","2013-05-16T09:47:46",0]
["862|BDEO|V9|FY14","86","2","BDEO","V9","FY14",6789745.9041260183,"FA1","2013-05-16T09:47:47",0]
["862|BDTD|V9|FY14","86","2","BDTD","V9","FY14",-273314.30510180391,"FA1","2013-05-16T09:47:47",0]
["862|BSED|V9|FY14","86","2","BSED","V9","FY14",-3350,"FA1","2013-05-16T09:47:47",0]
["862|BTEI|V9|FY14","86","2","BTEI","V9","FY14",155414.31323020672,"FA1","2013-05-16T09:47:47",0]
["862|BTED|V9|FY14","86","2","BTED","V9","FY14",-195500.00009999998,"FA1","2013-05-16T09:47:47",0]
["861|BBED|V9|FY14","86","1","BBED","V9","FY14",-12690.019754046263,"FA1","2013-05-16T09:47:47",0]
["861|BEEA|V9|FY14","86","1","BEEA","V9","FY14",148980.71322913037,"FA1","2013-05-16T09:47:47",0]
["861|BETD|V9|FY14","86","1","BETD","V9","FY14",-9031.9557395160282,"FA1","2013-05-16T09:47:47",0]
["861|BCEA|V9|FY14","86","1","BCEA","V9","FY14",30138.116752318139,"FA1","2013-05-16T09:47:47",0]
["861|BIED|V9|FY14","86","1","BIED","V9","FY14",-2874.485890939779,"FA1","2013-05-16T09:47:47",0]
["862|BBEO|V9|FY14","86","2","BBEO","V9","FY14",236610.491300914,"FA1","2013-05-16T09:47:47",0]
["862|BEED|V9|FY14","86","2","BEED","V9","FY14",-2474.4354083871758,"FA1","2013-05-16T09:47:47",0]
["862|BEEA|V9|FY14","86","2","BEEA","V9","FY14",51019.286770869614,"FA1","2013-05-16T09:47:47",0]
["862|BCEI|V9|FY14","86","2","BCEI","V9","FY14",2233.101506686532,"FA1","2013-05-16T09:47:47",0]
["862|BIEO|V9|FY14","86","2","BIEO","V9","FY14",11095.618903364602,"FA1","2013-05-16T09:47:47",0]
["862|KCTD|V9|FY13","86","2","KCTD","V9","FY13",-20436.886071388493,"AM1","2013-06-04T14:45:57",0]
["862|KIEO|V9|FY13","86","2","KIEO","V9","FY13",1531.7937535589385,"AM1","2013-06-04T14:45:57",0]
["862|KITD|V9|FY13","86","2","KITD","V9","FY13",-2270.7651190431657,"AM1","2013-06-04T14:45:57",0]
["862|KQEI|V9|FY13","86","2","KQEI","V9","FY13",2365.2392044128746,"AM1","2013-06-04T14:45:57",0]
["861|BPEO|V9|FY11","86","1","BPEO","V9","FY11",2166255,"FA1","2013-05-16T09:47:45",0]
["861|BPED|V9|FY11","86","1","BPED","V9","FY11",-82332,"FA1","2013-05-16T09:47:45",0]
["861|BRTO|V9|FY11","86","1","BRTO","V9","FY11",11505679.634715805,"FA1","2013-05-16T09:47:45",0]
["861|KDTD|V9|FY14","86","1","KDTD","V9","FY14",-401463.32697484753,"AM1","2013-06-04T14:45:57",0]
["861|KPTO|V9|FY14","86","1","KPTO","V9","FY14",2926685.4705849909,"AM1","2013-06-04T14:45:57",0]
["861|KRED|V9|FY14","86","1","KRED","V9","FY14",-263216.18544626428,"AM1","2013-06-04T14:45:57",0]
["861|KRTD|V9|FY14","86","1","KRTD","V9","FY14",-241150.18032079417,"AM1","2013-06-04T14:45:57",0]
["861|BMED|V9|FY11","86","1","BMED","V9","FY11",-61155.999999999993,"FA1","2013-05-16T09:47:45",0]
["862|BDED|V9|FY11","86","2","BDED","V9","FY11",-304148,"FA1","2013-05-16T09:47:45",0]
["862|BDEX|V9|FY11","86","2","BDEX","V9","FY11",-10000,"FA1","2013-05-16T09:47:45",0]
["862|BPED|V9|FY11","86","2","BPED","V9","FY11",-44510,"FA1","2013-05-16T09:47:45",0]
["861|KMEA|V9|FY14","86","1","KMEA","V9","FY14",175000,"AM1","2013-06-04T14:45:57",0]
["862|KDED|V9|FY14","86","2","KDED","V9","FY14",-505248.97551167302,"AM1","2013-06-04T14:45:57",0]
["862|KDTO|V9|FY14","86","2","KDTO","V9","FY14",10894138.056186482,"AM1","2013-06-04T14:45:57",0]
["862|KPEA|V9|FY14","86","2","KPEA","V9","FY14",90416.33852541614,"AM1","2013-06-04T14:45:57",0]
["862|KSEA|V9|FY14","86","2","KSEA","V9","FY14",389377.8558978436,"AM1","2013-06-04T14:45:57",0]
["862|KTED|V9|FY14","86","2","KTED","V9","FY14",-203995.90213574778,"AM1","2013-06-04T14:45:57",0]
["862|KTTD|V9|FY14","86","2","KTTD","V9","FY14",-175049.29018651659,"AM1","2013-06-04T14:45:57",0]
["861|KEEA|V9|FY14","86","1","KEEA","V9","FY14",146761.26281317318,"AM1","2013-06-04T14:45:57",0]
["861|KLEI|V9|FY14","86","1","KLEI","V9","FY14",6029.2411284675354,"AM1","2013-06-04T14:45:57",0]
["861|KCTO|V9|FY14","86","1","KCTO","V9","FY14",183180.35976087072,"AM1","2013-06-04T14:45:57",0]
["861|KIEI|V9|FY14","86","1","KIEI","V9","FY14",626.08220529668131,"AM1","2013-06-04T14:45:57",0]
["861|KITD|V9|FY14","86","1","KITD","V9","FY14",-9610.285648468096,"AM1","2013-06-04T14:45:57",0]
["861|KQTD|V9|FY14","86","1","KQTD","V9","FY14",-82915.166247880959,"AM1","2013-06-04T14:45:57",0]
["862|KBED|V9|FY14","86","2","KBED","V9","FY14",-4402.318107061823,"AM1","2013-06-04T14:45:57",0]
["862|KEEA|V9|FY14","86","2","KEEA","V9","FY14",50238.737186826838,"AM1","2013-06-04T14:45:57",0]
["862|KCEO|V9|FY14","86","2","KCEO","V9","FY14",93136.604234321247,"AM1","2013-06-04T14:45:57",0]
["862|KIEO|V9|FY14","86","2","KIEO","V9","FY14",10072.783673070491,"AM1","2013-06-04T14:45:57",0]
["862|BTED|V9|FY11","86","2","BTED","V9","FY11",-92043,"FA1","2013-05-16T09:47:45",0]
["862|BTTD|V9|FY11","86","2","BTTD","V9","FY11",-100251.81842048181,"FA1","2013-05-16T09:47:45",0]
["861|BCTO|V9|FY11","86","1","BCTO","V9","FY11",8782.7543462151425,"FA1","2013-05-16T09:47:45",0]
["862|BCTO|V9|FY11","86","2","BCTO","V9","FY11",3778.6761057575886,"FA1","2013-05-16T09:47:45",0]
["861|EOSA|V9|FY13","86","1","EOSA","V9","FY13",-616159.46018445573,null,"2013-04-30T16:24:59",0]
["863|EOSA|V9|FY13","86","3","EOSA","V9","FY13",-469967.37645978003,null,"2013-04-30T16:24:59",0]
["862|KITO|V9|FY14","86","2","KITO","V9","FY14",8777.9733748793515,"AM1","2013-06-04T14:45:57",0]
["861|EOSA|V9|FY15","86","1","EOSA","V9","FY15",338094,"FM2","2013-05-16T09:32:26",0]
["861|EOLA|V9|FY15","86","1","EOLA","V9","FY15",948537,"FM2","2013-05-16T09:32:26",0]
["862|EOLA|V9|FY15","86","2","EOLA","V9","FY15",911327,"FM2","2013-05-16T09:32:26",0]
["862|EOLE|V9|FY15","86","2","EOLE","V9","FY15",-11182,"FM3","2013-05-16T09:32:35",0]
["861|BDEA|V9|FY15","86","1","BDEA","V9","FY15",1149735.6749840553,"FA1","2013-05-16T09:47:47",0]
["861|BPEO|V9|FY15","86","1","BPEO","V9","FY15",2473574.7084024409,"FA1","2013-05-16T09:47:47",0]
["861|BPTD|V9|FY15","86","1","BPTD","V9","FY15",-112172.84700808674,"FA1","2013-05-16T09:47:47",0]
["861|BRTO|V9|FY15","86","1","BRTO","V9","FY15",13595680.853606297,"FA1","2013-05-16T09:47:47",0]
["861|BSTO|V9|FY15","86","1","BSTO","V9","FY15",240350,"FA1","2013-05-16T09:47:47",0]
["861|BMTO|V9|FY15","86","1","BMTO","V9","FY15",1093419.96179845,"FA1","2013-05-16T09:47:47",0]
["862|BDED|V9|FY15","86","2","BDED","V9","FY15",-302912.35719205957,"FA1","2013-05-16T09:47:47",0]
["862|BDTD|V9|FY15","86","2","BDTD","V9","FY15",-310103.4854428012,"FA1","2013-05-16T09:47:47",0]
["862|BPTO|V9|FY15","86","2","BPTO","V9","FY15",1643630.8152128039,"FA1","2013-05-16T09:47:47",0]
["862|BSTO|V9|FY15","86","2","BSTO","V9","FY15",63650,"FA1","2013-05-16T09:47:47",0]
["862|BSTD|V9|FY15","86","2","BSTD","V9","FY15",-14150,"FA1","2013-05-16T09:47:47",0]
["862|BTTO|V9|FY15","86","2","BTTO","V9","FY15",7973356.5602491973,"FA1","2013-05-16T09:47:47",0]
["861|BBED|V9|FY15","86","1","BBED","V9","FY15",-13007.270247897422,"FA1","2013-05-16T09:47:47",0]
["861|BETO|V9|FY15","86","1","BETO","V9","FY15",137853.71620982973,"FA1","2013-05-16T09:47:47",0]
["861|BETD|V9|FY15","86","1","BETD","V9","FY15",-27930.064601933482,"FA1","2013-05-16T09:47:47",0]
["861|BCED|V9|FY15","86","1","BCED","V9","FY15",-60500.722544274839,"FA1","2013-05-16T09:47:47",0]
["861|BIED|V9|FY15","86","1","BIED","V9","FY15",-3615.4406517675507,"FA1","2013-05-16T09:47:47",0]
["861|BITD|V9|FY15","86","1","BITD","V9","FY15",-8249.0689981037904,"FA1","2013-05-16T09:47:47",0]
["862|BBEI|V9|FY15","86","2","BBEI","V9","FY15",5859.3406853141269,"FA1","2013-05-16T09:47:47",0]
["862|BEEA|V9|FY15","86","2","BEEA","V9","FY15",52528.939259801708,"FA1","2013-05-16T09:47:47",0]
["862|BCED|V9|FY15","86","2","BCED","V9","FY15",-26103.08900410149,"FA1","2013-05-16T09:47:47",0]
["862|BIEO|V9|FY15","86","2","BIEO","V9","FY15",11582.715460792722,"FA1","2013-05-16T09:47:47",0]
["862|BIED|V9|FY15","86","2","BIED","V9","FY15",-1559.8849923332969,"FA1","2013-05-16T09:47:47",0]
["862|BITD|V9|FY15","86","2","BITD","V9","FY15",-3559.0679450299199,"FA1","2013-05-16T09:47:47",0]
["861|KPEO|V9|FY09","86","1","KPEO","V9","FY09",1259870.3947055289,"AM1","2013-06-04T14:45:56",0]
["861|KPED|V9|FY09","86","1","KPED","V9","FY09",-52120.641693918027,"AM1","2013-06-04T14:45:56",0]
["862|Q850|V9|FY15","86","2","Q850","V9","FY15",4527,"RM2","2013-05-16T11:47:46",0]
["861|KREO|V9|FY09","86","1","KREO","V9","FY09",9155391.1702107172,"AM1","2013-06-04T14:45:57",0]
["861|KRTD|V9|FY09","86","1","KRTD","V9","FY09",-221381.92067257504,"AM1","2013-06-04T14:45:57",0]
["861|KMTO|V9|FY09","86","1","KMTO","V9","FY09",530471.34676114516,"AM1","2013-06-04T14:45:57",0]
["861|KDEO|V9|FY15","86","1","KDEO","V9","FY15",18091529.369871054,"AM1","2013-06-04T14:45:57",0]
["861|KPED|V9|FY15","86","1","KPED","V9","FY15",-83437.427208309295,"AM1","2013-06-04T14:45:57",0]
["861|KREI|V9|FY15","86","1","KREI","V9","FY15",307335.07415247656,"AM1","2013-06-04T14:45:57",0]
["861|KSEO|V9|FY15","86","1","KSEO","V9","FY15",646764.7380120923,"AM1","2013-06-04T14:45:57",0]
["861|KMEO|V9|FY15","86","1","KMEO","V9","FY15",2256141.8656024886,"AM1","2013-06-04T14:45:57",0]
["861|KMED|V9|FY15","86","1","KMED","V9","FY15",-184414.94000161378,"AM1","2013-06-04T14:45:57",0]
["861|KMTD|V9|FY15","86","1","KMTD","V9","FY15",-95462.898657143392,"AM1","2013-06-04T14:45:57",0]
["862|KPEI|V9|FY15","86","2","KPEI","V9","FY15",47999.494760901645,"AM1","2013-06-04T14:45:57",0]
["862|KPED|V9|FY15","86","2","KPED","V9","FY15",-88532.994424880599,"AM1","2013-06-04T14:45:57",0]
["862|KSEI|V9|FY15","86","2","KSEI","V9","FY15",11219.736599545056,"AM1","2013-06-04T14:45:57",0]
["862|KTEI|V9|FY15","86","2","KTEI","V9","FY15",175851.28176990536,"AM1","2013-06-04T14:45:57",0]
["861|KBEO|V9|FY15","86","1","KBEO","V9","FY15",752266.0127507993,"AM1","2013-06-04T14:45:57",0]
["861|KBTO|V9|FY15","86","1","KBTO","V9","FY15",717044.24090192467,"AM1","2013-06-04T14:45:57",0]
["861|KEEA|V9|FY15","86","1","KEEA","V9","FY15",153404.97966780642,"AM1","2013-06-04T14:45:57",0]
["861|KCEO|V9|FY15","86","1","KCEO","V9","FY15",210393.07657236824,"AM1","2013-06-04T14:45:57",0]
["861|KCTD|V9|FY15","86","1","KCTD","V9","FY15",-106499.45122010208,"AM1","2013-06-04T14:45:57",0]
["861|KIEO|V9|FY15","86","1","KIEO","V9","FY15",21344.486592694877,"AM1","2013-06-04T14:45:57",0]
["861|KQEI|V9|FY15","86","1","KQEI","V9","FY15",2276.6317737210888,"AM1","2013-06-04T14:45:57",0]
["862|KBEO|V9|FY15","86","2","KBEO","V9","FY15",257512.73724920061,"AM1","2013-06-04T14:45:57",0]
["862|KEEO|V9|FY15","86","2","KEEO","V9","FY15",48291.986120837304,"AM1","2013-06-04T14:45:57",0]
["862|KEED|V9|FY15","86","2","KEED","V9","FY15",-7905.1295869495143,"AM1","2013-06-04T14:45:57",0]
["861|SR1C|V9|FY14","86","1","SR1C","V9","FY14",88344.201643730223,"AM3","2013-06-04T14:48:10",0]
["861|KDEE|V9|FY14","86","1","KDEE","V9","FY14",-43623.947880921834,"AM4","2013-06-04T14:49:15",0]
["862|KEEI|V9|FY15","86","2","KEEI","V9","FY15",1863.7120050402355,"AM1","2013-06-04T14:45:57",0]
["862|KLEI|V9|FY15","86","2","KLEI","V9","FY15",3881.4674181863484,"AM1","2013-06-04T14:45:57",0]
["862|KCTD|V9|FY15","86","2","KCTD","V9","FY15",-45949.280226395524,"AM1","2013-06-04T14:45:57",0]
["862|KITO|V9|FY15","86","2","KITO","V9","FY15",6080.7205362132436,"AM1","2013-06-04T14:45:57",0]
["862|KQTO|V9|FY15","86","2","KQTO","V9","FY15",35243.414275766772,"AM1","2013-06-04T14:45:57",0]
["861|EOLA|V9|FY13","86","1","EOLA","V9","FY13",-81.608444695159221,null,"2013-04-30T16:24:59",0]
["862|EOLA|V9|FY13","86","2","EOLA","V9","FY13",-116.27094345076915,null,"2013-04-30T16:24:59",0]
["863|EOLA|V9|FY14","86","3","EOLA","V9","FY14",473588.29996224976,"RJ","2013-04-30T16:24:59",0]
["862|KDED|V9|FY09","86","2","KDED","V9","FY09",-399997.11020708841,"AM1","2013-06-04T14:45:57",0]
["863|EZLW|V9|FY14","86","3","EZLW","V9","FY14",3121.0341377498698,"RJ","2013-04-30T16:24:59",0]
["862|KPEO|V9|FY09","86","2","KPEO","V9","FY09",697410.06978636573,"AM1","2013-06-04T14:45:57",0]
["862|KTEI|V9|FY09","86","2","KTEI","V9","FY09",44345.209470441601,"AM1","2013-06-04T14:45:57",0]
["861|KLEO|V9|FY09","86","1","KLEO","V9","FY09",213819.75739227512,"AM1","2013-06-04T14:45:57",0]
["861|KCEO|V9|FY09","86","1","KCEO","V9","FY09",40266.764591588704,"AM1","2013-06-04T14:45:57",0]
["861|KCTD|V9|FY09","86","1","KCTD","V9","FY09",-16792.531620127775,"AM1","2013-06-04T14:45:57",0]
["862|KLEI|V9|FY09","86","2","KLEI","V9","FY09",2685.8840157900859,"AM1","2013-06-04T14:45:57",0]
["862|KCEI|V9|FY09","86","2","KCEI","V9","FY09",392.48827599534701,"AM1","2013-06-04T14:45:57",0]
["861|CD1R|V9|FY09","86","1","CD1R","V9","FY09",1461906.37,"CM2","2013-05-16T09:28:38",0]
["862|CD2D|V9|FY09","86","2","CD2D","V9","FY09",690000,"CM2","2013-05-16T09:28:38",0]
["861|BDEX|V9|FY12","86","1","BDEX","V9","FY12",-756.02000000000328,"FA1","2013-05-16T09:47:46",0]
["861|BPED|V9|FY12","86","1","BPED","V9","FY12",-64245.93,"FA1","2013-05-16T09:47:46",0]
["861|BREO|V9|FY12","86","1","BREO","V9","FY12",7974836,"FA1","2013-05-16T09:47:46",0]
["861|BRTO|V9|FY12","86","1","BRTO","V9","FY12",11275081.592016026,"FA1","2013-05-16T09:47:46",0]
["861|BMED|V9|FY12","86","1","BMED","V9","FY12",-124172.15,"FA1","2013-05-16T09:47:46",0]
["861|BMTO|V9|FY12","86","1","BMTO","V9","FY12",1201983.9925673993,"FA1","2013-05-16T09:47:46",0]
["862|BDEA|V9|FY12","86","2","BDEA","V9","FY12",306578.02,"FA1","2013-05-16T09:47:46",0]
["862|BPTO|V9|FY12","86","2","BPTO","V9","FY12",1454782.6731832144,"FA1","2013-05-16T09:47:46",0]
["862|BTTO|V9|FY12","86","2","BTTO","V9","FY12",3070069.6253428636,"FA1","2013-05-16T09:47:46",0]
["862|BLEO|V9|FY12","86","2","BLEO","V9","FY12",131460.83155491203,"FA1","2013-05-16T09:47:46",0]
["862|BCTO|V9|FY12","86","2","BCTO","V9","FY12",1534.0774691191734,"FA1","2013-05-16T09:47:46",0]
["861|CD1G|V9|FY10","86","1","CD1G","V9","FY10",193000,"CM2","2013-05-16T09:28:38",0]
["861|CR1G|V9|FY10","86","1","CR1G","V9","FY10",33000,"CM2","2013-05-16T09:28:38",0]
["862|CP2R|V9|FY10","86","2","CP2R","V9","FY10",33500,"CM2","2013-05-16T09:28:38",0]
["862|CT2R|V9|FY10","86","2","CT2R","V9","FY10",52000,"CM2","2013-05-16T09:28:38",0]
["871|RURV|V9|FY15","87","1","RURV","V9","FY15",-3450113.1755733425,"RM1","2013-05-16T11:47:27",0]
["871|Cx1W|V9|FY12","87","1","Cx1W","V9","FY12",236332.94716601408,"CM1","2013-05-16T09:28:34",0]
["872|Cx2W|V9|FY13","87","2","Cx2W","V9","FY13",4014161.3371706903,"CM1","2013-05-16T09:28:34",0]
["872|Cx6W|V9|FY13","87","2","Cx6W","V9","FY13",-311620.24003584881,"CM1","2013-05-16T09:28:34",0]
["872|Cx2W|V9|FY15","87","2","Cx2W","V9","FY15",-998227.82698062656,"CM1","2013-05-16T09:28:34",0]
["871|EOBV|V9|FY15","87","1","EOBV","V9","FY15",4465274.2394095203,"RM1","2013-05-16T11:47:27",0]
["871|Vlos|V9|FY15","87","1","Vlos","V9","FY15",282.31449353484822,"RM2","2013-05-16T11:47:38",0]
["873|EZSW|V9|FY11","87","3","EZSW","V9","FY11",5018072.8600000003,"RJ","2013-04-29T17:11:53",1]
["872|KSTO|V9|FY09","87","2","KSTO","V9","FY09",28622.323338613263,"AM1","2013-06-04T14:45:57",0]
["872|KTEA|V9|FY09","87","2","KTEA","V9","FY09",145000,"AM1","2013-06-04T14:45:57",0]
["871|KBTO|V9|FY09","87","1","KBTO","V9","FY09",198809.73024173061,"AM1","2013-06-04T14:45:57",0]
["871|KBTD|V9|FY09","87","1","KBTD","V9","FY09",-3383.7095405311043,"AM1","2013-06-04T14:45:57",0]
["871|KLEI|V9|FY09","87","1","KLEI","V9","FY09",7229.3020980209512,"AM1","2013-06-04T14:45:57",0]
["871|KCEA|V9|FY09","87","1","KCEA","V9","FY09",7408.6176004796962,"AM1","2013-06-04T14:45:57",0]
["871|KIED|V9|FY09","87","1","KIED","V9","FY09",-1190.9309220202358,"AM1","2013-06-04T14:45:57",0]
["871|KIEI|V9|FY09","87","1","KIEI","V9","FY09",40.917222428524681,"AM1","2013-06-04T14:45:57",0]
["872|KEEO|V9|FY09","87","2","KEEO","V9","FY09",71361.886791581477,"AM1","2013-06-04T14:45:57",0]
["872|KEEI|V9|FY09","87","2","KEEI","V9","FY09",2274.57411154282,"AM1","2013-06-04T14:45:57",0]
["872|KETD|V9|FY09","87","2","KETD","V9","FY09",-29255.004472247416,"AM1","2013-06-04T14:45:57",0]
["872|KLEO|V9|FY09","87","2","KLEO","V9","FY09",528835.44690140348,"AM1","2013-06-04T14:45:57",0]
["872|KCTO|V9|FY09","87","2","KCTO","V9","FY09",12065.811897145943,"AM1","2013-06-04T14:45:57",0]
["871|EOSA|V9|FY14","87","1","EOSA","V9","FY14",-918325.62992679921,"RJ","2013-04-30T16:24:59",0]
["873|EZSW|V9|FY14","87","3","EZSW","V9","FY14",-11111.172727126395,"RJ","2013-04-30T16:24:59",0]
["871|EOSE|V9|FY15","87","1","EOSE","V9","FY15",64515,"FM1","2013-05-16T09:32:15",0]
["871|EOSU|V9|FY15","87","1","EOSU","V9","FY15",15998,"FM1","2013-05-16T09:32:15",0]
["872|EOSA|V9|FY13","87","2","EOSA","V9","FY13",-34601.131692523159,null,"2013-04-30T16:24:59",0]
["872|EOSS|V9|FY15","87","2","EOSS","V9","FY15",79314,"FM1","2013-05-16T09:32:15",0]
["872|EOSP|V9|FY15","87","2","EOSP","V9","FY15",40802,"FM1","2013-05-16T09:32:15",0]
["874|EOLE|V9|FY15","87","4","EOLE","V9","FY15",663,"FM1","2013-05-16T09:32:15",0]
["871|KDEI|V9|FY10","87","1","KDEI","V9","FY10",558585.63138846972,"AM1","2013-06-04T14:45:57",0]
["871|KPEO|V9|FY10","87","1","KPEO","V9","FY10",172701.51881116477,"AM1","2013-06-04T14:45:57",0]
["871|KPED|V9|FY10","87","1","KPED","V9","FY10",-10624.819912043957,"AM1","2013-06-04T14:45:57",0]
["871|KREI|V9|FY10","87","1","KREI","V9","FY10",127131.22562263835,"AM1","2013-06-04T14:45:57",0]
["871|KRTD|V9|FY10","87","1","KRTD","V9","FY10",-104062.0645870361,"AM1","2013-06-04T14:45:57",0]
["871|KSEA|V9|FY10","87","1","KSEA","V9","FY10",71000,"AM1","2013-06-04T14:45:57",0]
["871|KMEO|V9|FY10","87","1","KMEO","V9","FY10",116144,"AM1","2013-06-04T14:45:57",0]
["872|KDEO|V9|FY10","87","2","KDEO","V9","FY10",10846708.050968524,"AM1","2013-06-04T14:45:57",0]
["872|KDEA|V9|FY10","87","2","KDEA","V9","FY10",951610.02719784097,"AM1","2013-06-04T14:45:57",0]
["872|KPED|V9|FY10","87","2","KPED","V9","FY10",-18185.52452686644,"AM1","2013-06-04T14:45:57",0]
["872|KSEO|V9|FY10","87","2","KSEO","V9","FY10",48651.300609727572,"AM1","2013-06-04T14:45:57",0]
["872|KSED|V9|FY10","87","2","KSED","V9","FY10",-3746.9233600311418,"AM1","2013-06-04T14:45:57",0]
["872|KTED|V9|FY10","87","2","KTED","V9","FY10",-209766.16184606098,"AM1","2013-06-04T14:45:57",0]
["872|KTTO|V9|FY10","87","2","KTTO","V9","FY10",6000957.9978935849,"AM1","2013-06-04T14:45:57",0]
["871|KBTO|V9|FY10","87","1","KBTO","V9","FY10",195426.02070119951,"AM1","2013-06-04T14:45:57",0]
["871|KEEI|V9|FY10","87","1","KEEI","V9","FY10",4890.8840367694656,"AM1","2013-06-04T14:45:57",0]
["871|KCED|V9|FY10","87","1","KCED","V9","FY10",-9193.1048989264873,"AM1","2013-06-04T14:45:57",0]
["871|KIED|V9|FY10","87","1","KIED","V9","FY10",-924.5145393332283,"AM1","2013-06-04T14:45:57",0]
["872|KBED|V9|FY10","87","2","KBED","V9","FY10",-1062.8203201663323,"AM1","2013-06-04T14:45:57",0]
["872|KEEO|V9|FY10","87","2","KEEO","V9","FY10",119500.01083252631,"AM1","2013-06-04T14:45:57",0]
["872|KETD|V9|FY10","87","2","KETD","V9","FY10",-35289.684561870316,"AM1","2013-06-04T14:45:57",0]
["872|KCED|V9|FY10","87","2","KCED","V9","FY10",-5415.3093566874231,"AM1","2013-06-04T14:45:57",0]
["872|KCTO|V9|FY10","87","2","KCTO","V9","FY10",9575.9520753532852,"AM1","2013-06-04T14:45:57",0]
["871|EDEP|V9|FY09","87","1","EDEP","V9","FY09",1001477.5814721079,"DS","2013-04-24T12:11:34",0]
["871|EISH|V9|FY09","87","1","EISH","V9","FY09",-37032.879999999997,"DS","2013-04-24T12:11:34",0]
["871|ELOD|V9|FY11","87","1","ELOD","V9","FY11",748.24,"DS","2013-04-24T12:11:34",0]
["871|EOBV|V9|FY09","87","1","EOBV","V9","FY09",1550527.6400000001,"DS","2013-04-24T12:11:34",0]
["871|EOLA|V9|FY12","87","1","EOLA","V9","FY12",807135.57986230799,"MRS: RJ","2013-04-24T12:11:34",0]
["871|EOLE|V9|FY11","87","1","EOLE","V9","FY11",526299.11,"DS","2013-04-24T12:11:34",0]
["871|EOSA|V9|FY11","87","1","EOSA","V9","FY11",197130.66273060939,"XRJ","2013-04-24T12:11:34",0]
["871|EOSC|V9|FY09","87","1","EOSC","V9","FY09",2095.217092565023,"DS","2013-04-24T12:11:34",0]
["871|EISH|V9|FY12","87","1","EISH","V9","FY12",99498.41,"MRS","2013-05-16T12:36:00",0]
["871|EOSE|V9|FY13","87","1","EOSE","V9","FY13",70000,"MRS","2013-04-24T12:11:34",0]
["871|EOSO|V9|FY13","87","1","EOSO","V9","FY13",533145.18309999991,"MRS","2013-04-24T12:11:34",0]
["871|EOSA|V9|FY12","87","1","EOSA","V9","FY12",2376884.4900000002,"MRS","2013-05-16T12:36:00",0]
["871|EOSP|V9|FY11","87","1","EOSP","V9","FY11",4540.8368192941653,"XRJ","2013-04-24T12:11:34",0]
["871|EZSE|V9|FY12","87","1","EZSE","V9","FY12",-410.64729329559447,"RJ-floodAdj","2013-04-24T12:11:34",0]
["871|P846|V9|FY14","87","1","P846","V9","FY14",988,null,"2013-04-24T12:11:34",0]
["871|P847|V9|FY11","87","1","P847","V9","FY11",666,"XRM2","2013-04-24T12:11:34",0]
["871|P848|V9|FY12","87","1","P848","V9","FY12",6209,"BillStats2012Q4","2013-04-24T12:11:34",0]
["871|P849|V9|FY11","87","1","P849","V9","FY11",5359,"XRM2","2013-04-24T12:11:34",0]
["871|EOLC|V9|FY14","87","1","EOLC","V9","FY14",3803.1143000000002,"MRS","2013-05-15T16:15:48",0]
["871|EOLE|V9|FY14","87","1","EOLE","V9","FY14",586137.58330000006,"MRS","2013-05-15T16:15:48",0]
["871|EOSO|V9|FY12","87","1","EOSO","V9","FY12",286962.78999999998,"MRS","2013-05-16T12:36:00",0]
["871|ROOI|V9|FY09","87","1","ROOI","V9","FY09",-730591.96895524999,"DS","2013-04-24T12:11:34",0]
["871|RUNF|V9|FY11","87","1","RUNF","V9","FY11",-804492.6,"DS","2013-04-24T12:11:34",0]
["871|RUNV|V9|FY13","87","1","RUNV","V9","FY13",-1258867.6396999999,"MRS","2013-04-24T12:11:34",0]
["871|RuRv|V9|FY09","87","1","RuRv","V9","FY09",-2244758,"DS","2013-04-24T12:11:34",0]
["871|Vblk|V9|FY13","87","1","Vblk","V9","FY13",1613,null,"2013-04-24T12:11:34",0]
["871|EOSO|V9|FY14","87","1","EOSO","V9","FY14",666084.36600000004,"MRS","2013-05-15T16:15:48",0]
["871|EOSP|V9|FY14","87","1","EOSP","V9","FY14",3936.3590000000004,"MRS","2013-05-15T16:15:48",0]
["871|EZSE|V9|FY14","87","1","EZSE","V9","FY14",137710.79999999999,"MRS","2013-05-15T16:15:48",0]
["871|Vlos|V9|FY13","87","1","Vlos","V9","FY13",442,null,"2013-04-24T12:11:34",0]
["871|VNxx|V9|FY11","87","1","VNxx","V9","FY11",320.26,"XRM2","2013-04-24T12:11:34",0]
["871|VRxx|V9|FY12","87","1","VRxx","V9","FY12",757.18299999999999,"manual","2013-04-24T12:11:34",0]
["872|EDEP|V9|FY11","87","2","EDEP","V9","FY11",2536881.88,"DS","2013-04-24T12:11:34",0]
["872|EFDD|V9|FY13","87","2","EFDD","V9","FY13",8277.5475999999999,"MRS","2013-04-24T12:11:34",0]
["871|RCDC|V9|FY14","87","1","RCDC","V9","FY14",-780815,"MRS","2013-05-15T16:15:48",0]
["871|RUNV|V9|FY12","87","1","RUNV","V9","FY12",-999948,"MRS","2013-05-16T12:36:00",0]
["872|EoLE|V9|FY10","87","2","EoLE","V9","FY10",186023.58280000003,"DS","2013-04-24T12:11:34",0]
["872|EOSA|V9|FY11","87","2","EOSA","V9","FY11",405413.64393771614,"XRJ","2013-04-24T12:11:34",0]
["872|EISH|V9|FY12","87","2","EISH","V9","FY12",895485.63,"MRS","2013-05-16T12:36:00",0]
["872|EOSC|V9|FY10","87","2","EOSC","V9","FY10",146.02790000000002,"DS","2013-04-24T12:11:34",0]
["872|EOSC|V9|FY13","87","2","EOSC","V9","FY13",81750.03,"MRS","2013-04-24T12:11:34",0]
["872|EOSE|V9|FY11","87","2","EOSE","V9","FY11",83503.8,"DS","2013-04-24T12:11:34",0]
["872|EOSO|V9|FY11","87","2","EOSO","V9","FY11",-2091.15,"XRJ","2013-04-24T12:11:34",0]
["872|EOSO|V9|FY13","87","2","EOSO","V9","FY13",1031277.0856999999,"MRS","2013-04-24T12:11:34",0]
["872|EOSP|V9|FY13","87","2","EOSP","V9","FY13",40086.229800000001,"MRS","2013-04-24T12:11:34",0]
["871|RURV|V9|FY14","87","1","RURV","V9","FY14",-2968263.4090999998,"MRS","2013-05-15T16:15:48",0]
["872|ELOD|V9|FY12","87","2","ELOD","V9","FY12",-27290.799999999999,"MRS","2013-05-16T12:36:00",0]
["872|EOSC|V9|FY12","87","2","EOSC","V9","FY12",60162.8,"MRS","2013-05-16T12:36:00",0]
["872|EZSE|V9|FY13","87","2","EZSE","V9","FY13",190042,"MRS","2013-04-24T12:11:34",0]
["872|Q851|V9|FY11","87","2","Q851","V9","FY11",778,"XRM2","2013-04-24T12:11:34",0]
["872|Q852|V9|FY14","87","2","Q852","V9","FY14",0,null,"2013-04-24T12:11:34",0]
["872|RcCa|V9|FY09","87","2","RcCa","V9","FY09",-687500,"DS","2013-04-24T12:11:34",0]
["872|ROOI|V9|FY09","87","2","ROOI","V9","FY09",-256473.08104475,"DS","2013-04-24T12:11:34",0]
["872|ROOI|V9|FY13","87","2","ROOI","V9","FY13",-189400,"MRS","2013-04-24T12:11:34",0]
["872|EOSO|V9|FY14","87","2","EOSO","V9","FY14",1174653.3313,"MRS","2013-05-15T16:15:48",0]
["872|EOSP|V9|FY14","87","2","EOSP","V9","FY14",39807.135499999997,"MRS","2013-05-15T16:15:48",0]
["872|RUNF|V9|FY13","87","2","RUNF","V9","FY13",-976951.08299999998,"MRS","2013-04-24T12:11:34",0]
["873|EOLA|V9|FY11","87","3","EOLA","V9","FY11",395994.15098757681,"XRJ","2013-04-24T12:11:34",0]
["873|EOLE|V9|FY11","87","3","EOLE","V9","FY11",286431.53000000003,"DS","2013-04-24T12:11:34",0]
["873|EOSA|V9|FY12","87","3","EOSA","V9","FY12",-822752.90357263735,"MRS: RJ","2013-04-24T12:11:34",0]
["873|EZLW|V9|FY13","87","3","EZLW","V9","FY13",-891380.50439999998,"MRS","2013-04-24T12:11:34",0]
["873|EZSW|V9|FY13","87","3","EZSW","V9","FY13",-12693009.295499999,"MRS","2013-04-24T12:11:34",0]
["872|RCCA|V9|FY14","87","2","RCCA","V9","FY14",-367519,"MRS","2013-05-15T16:15:48",0]
["872|RCCA|V9|FY12","87","2","RCCA","V9","FY12",-1071117,"MRS","2013-05-16T12:36:00",0]
["872|RUNF|V9|FY12","87","2","RUNF","V9","FY12",-978864.21,"MRS","2013-05-16T12:36:00",0]
["874|EOLA|V9|FY12","87","4","EOLA","V9","FY12",15059.249126921039,"MRS: RJ","2013-04-24T12:11:34",0]
["874|EOSO|V9|FY11","87","4","EOSO","V9","FY11",62204.24,"DS","2013-04-24T12:11:34",0]
["874|Fxxx|V9|FY11","87","4","Fxxx","V9","FY11",8.9999999999999993E-3,"XMRS4","2013-04-24T12:11:34",0]
["875|EDEP|V9|FY11","87","5","EDEP","V9","FY11",-13592.79,"XRJ","2013-04-24T12:11:34",0]
["875|EOSA|V9|FY12","87","5","EOSA","V9","FY12",1316677.1399999997,"MRS: RJ","2013-04-24T12:11:34",0]
["872|RURF|V9|FY14","87","2","RURF","V9","FY14",-2163747,"MRS","2013-05-15T16:15:48",0]
["873|EOLE|V9|FY14","87","3","EOLE","V9","FY14",451813.63050000003,"MRS","2013-05-15T16:15:48",0]
["873|EZSW|V9|FY12","87","3","EZSW","V9","FY12",-6951578.3399999999,"MRS","2013-05-16T12:36:00",0]
["875|EDEP|V9|FY12","87","5","EDEP","V9","FY12",0,"MRS","2013-05-16T12:36:00",0]
["875|EOSR|V9|FY11","87","5","EOSR","V9","FY11",27.27,"DS","2013-04-24T12:11:34",0]
["873|EOSA|V9|FY14","87","3","EOSA","V9","FY14",351420.26270000002,"MRS","2013-05-15T16:15:48",0]
["874|EOSA|V9|FY14","87","4","EOSA","V9","FY14",862.32460000000003,"MRS","2013-05-15T16:15:48",0]
["875|EOSE|V9|FY12","87","5","EOSE","V9","FY12",23530.06,"MRS","2013-05-16T12:36:00",0]
["875|EOSU|V9|FY14","87","5","EOSU","V9","FY14",2921.25,"MRS","2013-05-15T16:15:48",0]
["871|SP1C|V9|FY15","87","1","SP1C","V9","FY15",86427.922077596901,"AM3","2013-06-04T14:48:10",0]
["872|SP2C|V9|FY15","87","2","SP2C","V9","FY15",271686.9717138136,"AM3","2013-06-04T14:48:10",0]
["871|CR1G|V9|FY10","87","1","CR1G","V9","FY10",4430.33,"CM2","2013-05-16T09:28:38",0]
["871|CS1M|V9|FY10","87","1","CS1M","V9","FY10",71000,"CM2","2013-05-16T09:28:38",0]
["872|CT2G|V9|FY10","87","2","CT2G","V9","FY10",178000,"CM2","2013-05-16T09:28:38",0]
["872|CD2D|V9|FY10","87","2","CD2D","V9","FY10",578380,"CM2","2013-05-16T09:28:38",0]
["871|CM1R|V9|FY11","87","1","CM1R","V9","FY11",258000,"CM2","2013-05-16T09:28:38",0]
["871|CD1G|V9|FY12","87","1","CD1G","V9","FY12",292852.58021525684,"CM2","2013-05-16T09:28:39",0]
["871|CD1M|V9|FY12","87","1","CD1M","V9","FY12",76500,"CM2","2013-05-16T09:28:39",0]
["871|CP1R|V9|FY12","87","1","CP1R","V9","FY12",102000,"CM2","2013-05-16T09:28:39",0]
["872|CD2Q|V9|FY12","87","2","CD2Q","V9","FY12",42489.999999999993,"CM2","2013-05-16T09:28:39",0]
["872|CT2G|V9|FY12","87","2","CT2G","V9","FY12",6635134.6600000001,"CM2","2013-05-16T09:28:39",0]
["872|CT2R|V9|FY12","87","2","CT2R","V9","FY12",1000,"CM2","2013-05-16T09:28:39",0]
["872|CD2D|V9|FY12","87","2","CD2D","V9","FY12",1070900,"CM2","2013-05-16T09:28:39",0]
["872|CT2G|V9|FY13","87","2","CT2G","V9","FY13",2048556.3988390637,"CM2","2013-05-16T09:28:39",0]
["871|CD1G|V9|FY14","87","1","CD1G","V9","FY14",106646.27577200011,"CM2","2013-05-16T09:28:39",0]
["871|CD1M|V9|FY14","87","1","CD1M","V9","FY14",335000,"CM2","2013-05-16T09:28:39",0]
["871|CP1R|V9|FY14","87","1","CP1R","V9","FY14",641000,"CM2","2013-05-16T09:28:39",0]
["872|CD2M|V9|FY14","87","2","CD2M","V9","FY14",-50000,"CM2","2013-05-16T09:28:39",0]
["872|CP2R|V9|FY14","87","2","CP2R","V9","FY14",460000,"CM2","2013-05-16T09:28:39",0]
["872|CT2R|V9|FY14","87","2","CT2R","V9","FY14",648200,"CM2","2013-05-16T09:28:39",0]
["871|CD1M|V9|FY15","87","1","CD1M","V9","FY15",15000,"CM2","2013-05-16T09:28:39",0]
["871|CP1R|V9|FY15","87","1","CP1R","V9","FY15",329728.00000000006,"CM2","2013-05-16T09:28:39",0]
["872|CD2R|V9|FY15","87","2","CD2R","V9","FY15",83942.523684691463,"CM2","2013-05-16T09:28:39",0]
["872|CD6R|V9|FY15","87","2","CD6R","V9","FY15",24576,"CM2","2013-05-16T09:28:39",0]
["871|CD1D|V9|FY15","87","1","CD1D","V9","FY15",494098.64347800316,"CM2","2013-05-16T09:28:39",0]
["872|KTTE|V9|FY15","87","2","KTTE","V9","FY15",-1831859.7348005055,"AM4","2013-06-04T14:49:15",0]
["871|KDED|V9|FY11","87","1","KDED","V9","FY11",-386877.64341743389,"AM1","2013-06-04T14:45:57",0]
["871|KDEX|V9|FY11","87","1","KDEX","V9","FY11",-10360,"AM1","2013-06-04T14:45:57",0]
["871|KPED|V9|FY11","87","1","KPED","V9","FY11",-17658.84782887754,"AM1","2013-06-04T14:45:57",0]
["871|KPTD|V9|FY11","87","1","KPTD","V9","FY11",-17637.477196915192,"AM1","2013-06-04T14:45:57",0]
["871|KSED|V9|FY11","87","1","KSED","V9","FY11",-19690.799296055055,"AM1","2013-06-04T14:45:57",0]
["871|KSTO|V9|FY11","87","1","KSTO","V9","FY11",159906.64006002378,"AM1","2013-06-04T14:45:57",0]
["871|KMTO|V9|FY11","87","1","KMTO","V9","FY11",486057.46399999998,"AM1","2013-06-04T14:45:57",0]
["872|KDTO|V9|FY11","87","2","KDTO","V9","FY11",15883662.749530287,"AM1","2013-06-04T14:45:57",0]
["872|KPEA|V9|FY11","87","2","KPEA","V9","FY11",301979.99999999994,"AM1","2013-06-04T14:45:57",0]
["872|KSEI|V9|FY11","87","2","KSEI","V9","FY11",1672.6038792914774,"AM1","2013-06-04T14:45:57",0]
["872|KSTD|V9|FY11","87","2","KSTD","V9","FY11",-5934.6519226636347,"AM1","2013-06-04T14:45:57",0]
["871|KBEO|V9|FY11","87","1","KBEO","V9","FY11",78342.533421226166,"AM1","2013-06-04T14:45:57",0]
["871|KBTD|V9|FY11","87","1","KBTD","V9","FY11",-3383.7095405311043,"AM1","2013-06-04T14:45:57",0]
["871|KEEO|V9|FY11","87","1","KEEO","V9","FY11",109974.90844648765,"AM1","2013-06-04T14:45:57",0]
["871|KETD|V9|FY11","87","1","KETD","V9","FY11",-43908.576522081457,"AM1","2013-06-04T14:45:57",0]
["871|KCTO|V9|FY11","87","1","KCTO","V9","FY11",3386.0621105876871,"AM1","2013-06-04T14:45:57",0]
["871|KIEI|V9|FY11","87","1","KIEI","V9","FY11",29.533343870873662,"AM1","2013-06-04T14:45:57",0]
["872|Hx2W|V9|FY11","87","2","Hx2W","V9","FY11",4740980.0000000009,"CM4","2013-05-16T09:28:52",0]
["871|BDEO|V9|FY13","87","1","BDEO","V9","FY13",18414936.11650452,"FA1","2013-05-16T09:47:46",0]
["871|BDTD|V9|FY13","87","1","BDTD","V9","FY13",-602141.76835281751,"FA1","2013-05-16T09:47:46",0]
["871|BPEA|V9|FY13","87","1","BPEA","V9","FY13",390277.60500000004,"FA1","2013-05-16T09:47:46",0]
["871|BREO|V9|FY13","87","1","BREO","V9","FY13",4037164.4769373187,"FA1","2013-05-16T09:47:46",0]
["871|BSEI|V9|FY13","87","1","BSEI","V9","FY13",1993.1270089397133,"FA1","2013-05-16T09:47:46",0]
["871|BSTD|V9|FY13","87","1","BSTD","V9","FY13",-11129.935247094711,"FA1","2013-05-16T09:47:46",0]
["871|BMTO|V9|FY13","87","1","BMTO","V9","FY13",251097.28000000006,"FA1","2013-05-16T09:47:46",0]
["872|BDEA|V9|FY13","87","2","BDEA","V9","FY13",2031528.8226411922,"FA1","2013-05-16T09:47:46",0]
["872|BDTD|V9|FY13","87","2","BDTD","V9","FY13",-356833.29836751905,"FA1","2013-05-16T09:47:46",0]
["872|BPTO|V9|FY13","87","2","BPTO","V9","FY13",639998.75864216557,"FA1","2013-05-16T09:47:46",0]
["872|BSEO|V9|FY13","87","2","BSEO","V9","FY13",37429.590840513803,"FA1","2013-05-16T09:47:46",0]
["872|BSTD|V9|FY13","87","2","BSTD","V9","FY13",-8051.6563394828609,"FA1","2013-05-16T09:47:46",0]
["872|BTTO|V9|FY13","87","2","BTTO","V9","FY13",12066436.159127794,"FA1","2013-05-16T09:47:46",0]
["871|BBTO|V9|FY13","87","1","BBTO","V9","FY13",177987.52185264495,"FA1","2013-05-16T09:47:46",0]
["871|BETO|V9|FY13","87","1","BETO","V9","FY13",108054.72714565507,"FA1","2013-05-16T09:47:46",0]
["871|BCEO|V9|FY13","87","1","BCEO","V9","FY13",7544.4489249771323,"FA1","2013-05-16T09:47:46",0]
["871|BCTO|V9|FY13","87","1","BCTO","V9","FY13",263.92267719050807,"FA1","2013-05-16T09:47:46",0]
["872|BBEO|V9|FY13","87","2","BBEO","V9","FY13",64163.226816168244,"FA1","2013-05-16T09:47:46",0]
["872|BBTD|V9|FY13","87","2","BBTD","V9","FY13",-4701.1759844557255,"FA1","2013-05-16T09:47:46",0]
["872|BEED|V9|FY13","87","2","BEED","V9","FY13",-31949.768198495105,"FA1","2013-05-16T09:47:46",0]
["872|BCEO|V9|FY13","87","2","BCEO","V9","FY13",4444.1486639894511,"FA1","2013-05-16T09:47:46",0]
["872|BIEA|V9|FY13","87","2","BIEA","V9","FY13",11963.760095978178,"FA1","2013-05-16T09:47:46",0]
["871|KQED|V9|FY11","87","1","KQED","V9","FY11",-59392.420149845449,"AM1","2013-06-04T14:45:57",0]
["871|KQEI|V9|FY11","87","1","KQEI","V9","FY11",10319.146358081256,"AM1","2013-06-04T14:45:57",0]
["872|KBTO|V9|FY11","87","2","KBTO","V9","FY11",157577.38734541848,"AM1","2013-06-04T14:45:57",0]
["872|KETO|V9|FY11","87","2","KETO","V9","FY11",89836.029847249563,"AM1","2013-06-04T14:45:57",0]
["872|KLEI|V9|FY11","87","2","KLEI","V9","FY11",26103.332376946557,"AM1","2013-06-04T14:45:57",0]
["872|KCEI|V9|FY11","87","2","KCEI","V9","FY11",561.34669355092831,"AM1","2013-06-04T14:45:57",0]
["872|KIEA|V9|FY11","87","2","KIEA","V9","FY11",966.49847392621621,"AM1","2013-06-04T14:45:57",0]
["872|KQEI|V9|FY11","87","2","KQEI","V9","FY11",6078.6176640353397,"AM1","2013-06-04T14:45:57",0]
["871|KDED|V9|FY12","87","1","KDED","V9","FY12",-411450.1713515608,"AM1","2013-06-04T14:45:57",0]
["871|KPEO|V9|FY12","87","1","KPEO","V9","FY12",486061.09298223932,"AM1","2013-06-04T14:45:57",0]
["871|KPEA|V9|FY12","87","1","KPEA","V9","FY12",158820,"AM1","2013-06-04T14:45:57",0]
["871|KRED|V9|FY12","87","1","KRED","V9","FY12",-66522.619035224459,"AM1","2013-06-04T14:45:57",0]
["871|KSEA|V9|FY12","87","1","KSEA","V9","FY12",1500,"AM1","2013-06-04T14:45:57",0]
["871|KSTO|V9|FY12","87","1","KSTO","V9","FY12",142479.09275820409,"AM1","2013-06-04T14:45:57",0]
["871|KMEA|V9|FY12","87","1","KMEA","V9","FY12",524582.44999999995,"AM1","2013-06-04T14:45:57",0]
["872|KDEO|V9|FY12","87","2","KDEO","V9","FY12",12025107.084428715,"AM1","2013-06-04T14:45:57",0]
["872|KPED|V9|FY12","87","2","KPED","V9","FY12",-32277.371566482208,"AM1","2013-06-04T14:45:57",0]
["872|KPEA|V9|FY12","87","2","KPEA","V9","FY12",115679.99999999999,"AM1","2013-06-04T14:45:57",0]
["872|KSED|V9|FY12","87","2","KSED","V9","FY12",-7553.7511648051614,"AM1","2013-06-04T14:45:57",0]
["872|KTED|V9|FY12","87","2","KTED","V9","FY12",-384717.712215862,"AM1","2013-06-04T14:45:57",0]
["871|KBEO|V9|FY12","87","1","KBEO","V9","FY12",79820.956961506279,"AM1","2013-06-04T14:45:57",0]
["871|KBEI|V9|FY12","87","1","KBEI","V9","FY12",1362.5769797372575,"AM1","2013-06-04T14:45:57",0]
["871|KEEA|V9|FY12","87","1","KEEA","V9","FY12",6042.1807804132477,"AM1","2013-06-04T14:45:57",0]
["871|KCEO|V9|FY12","87","1","KCEO","V9","FY12",24518.14895055156,"AM1","2013-06-04T14:45:57",0]
["871|KCTD|V9|FY12","87","1","KCTD","V9","FY12",-7052.4763389729587,"AM1","2013-06-04T14:45:57",0]
["871|KIEO|V9|FY12","87","1","KIEO","V9","FY12",1500.2938686403818,"AM1","2013-06-04T14:45:57",0]
["871|KITO|V9|FY12","87","1","KITO","V9","FY12",1367.2844384663733,"AM1","2013-06-04T14:45:57",0]
["872|KBEO|V9|FY12","87","2","KBEO","V9","FY12",65495.867954235007,"AM1","2013-06-04T14:45:57",0]
["872|KBEA|V9|FY12","87","2","KBEA","V9","FY12",41014.686271126768,"AM1","2013-06-04T14:45:57",0]
["872|KEED|V9|FY12","87","2","KEED","V9","FY12",-47005.970906063849,"AM1","2013-06-04T14:45:57",0]
["872|KLEO|V9|FY12","87","2","KLEO","V9","FY12",751195.8984032399,"AM1","2013-06-04T14:45:57",0]
["872|KCEA|V9|FY12","87","2","KCEA","V9","FY12",7529.1051282809585,"AM1","2013-06-04T14:45:57",0]
["872|KIEI|V9|FY12","87","2","KIEI","V9","FY12",16.926647696347519,"AM1","2013-06-04T14:45:57",0]
["872|KITO|V9|FY12","87","2","KITO","V9","FY12",805.4153949385136,"AM1","2013-06-04T14:45:57",0]
["871|Hx1W|V9|FY13","87","1","Hx1W","V9","FY13",3516029.7048997628,"CM4","2013-05-16T09:28:53",0]
["871|Hx1W|V9|FY14","87","1","Hx1W","V9","FY14",-903671.15000000061,"CM4","2013-05-16T09:28:53",0]
["872|Hx6W|V9|FY15","87","2","Hx6W","V9","FY15",-24576,"CM4","2013-05-16T09:28:53",0]
["872|HT2G|V9|FY12","87","2","HT2G","V9","FY12",6635134.6600000001,"CM5","2013-05-16T09:28:54",0]
["871|HM1D|V9|FY12","87","1","HM1D","V9","FY12",444582.45,"CM5","2013-05-16T09:28:54",0]
["871|HD1M|V9|FY13","87","1","HD1M","V9","FY13",120500,"CM5","2013-05-16T09:28:54",0]
["872|HD2G|V9|FY13","87","2","HD2G","V9","FY13",300615.17500000005,"CM5","2013-05-16T09:28:54",0]
["872|HD2R|V9|FY13","87","2","HD2R","V9","FY13",901845.52500000002,"CM5","2013-05-16T09:28:54",0]
["872|HT2G|V9|FY13","87","2","HT2G","V9","FY13",2168182.8898997637,"CM5","2013-05-16T09:28:55",0]
["872|HD2D|V9|FY13","87","2","HD2D","V9","FY13",339068.12264119199,"CM5","2013-05-16T09:28:55",0]
["871|HM1R|V9|FY14","87","1","HM1R","V9","FY14",117000,"CM5","2013-05-16T09:28:55",0]
["871|HR1G|V9|FY14","87","1","HR1G","V9","FY14",250000.00000000003,"CM5","2013-05-16T09:28:55",0]
["872|HD2G|V9|FY14","87","2","HD2G","V9","FY14",276185,"CM5","2013-05-16T09:28:55",0]
["872|HT2M|V9|FY14","87","2","HT2M","V9","FY14",428800,"CM5","2013-05-16T09:28:55",0]
["872|HD2D|V9|FY14","87","2","HD2D","V9","FY14",369927.23282142432,"CM5","2013-05-16T09:28:55",0]
["871|HD1G|V9|FY15","87","1","HD1G","V9","FY15",101985,"CM5","2013-05-16T09:28:55",0]
["871|HR1R|V9|FY15","87","1","HR1R","V9","FY15",381256,"CM5","2013-05-16T09:28:55",0]
["872|HD2Q|V9|FY15","87","2","HD2Q","V9","FY15",36610,"CM5","2013-05-16T09:28:55",0]
["872|HS2M|V9|FY15","87","2","HS2M","V9","FY15",136888.00000000003,"CM5","2013-05-16T09:28:55",0]
["872|HT2M|V9|FY15","87","2","HT2M","V9","FY15",108953.60000000001,"CM5","2013-05-16T09:28:55",0]
["871|BDEO|V9|FY14","87","1","BDEO","V9","FY14",21018214.352300085,"FA1","2013-05-16T09:47:47",0]
["871|BDTD|V9|FY14","87","1","BDTD","V9","FY14",-640482.019415944,"FA1","2013-05-16T09:47:47",0]
["871|BPED|V9|FY14","87","1","BPED","V9","FY14",-39061.979587499998,"FA1","2013-05-16T09:47:47",0]
["871|BREO|V9|FY14","87","1","BREO","V9","FY14",4491283.0137725575,"FA1","2013-05-16T09:47:47",0]
["871|KDEA|V9|FY13","87","1","KDEA","V9","FY13",746552.92918708199,"AM1","2013-06-04T14:45:57",0]
["871|KPED|V9|FY13","87","1","KPED","V9","FY13",-29467.766346916662,"AM1","2013-06-04T14:45:57",0]
["871|KRED|V9|FY13","87","1","KRED","V9","FY13",-70488.775317494947,"AM1","2013-06-04T14:45:57",0]
["871|KSEO|V9|FY13","87","1","KSEO","V9","FY13",166553.08352747449,"AM1","2013-06-04T14:45:57",0]
["871|KSTO|V9|FY13","87","1","KSTO","V9","FY13",126476.54545638435,"AM1","2013-06-04T14:45:57",0]
["871|KMTO|V9|FY13","87","1","KMTO","V9","FY13",752245.1599999998,"AM1","2013-06-04T14:45:57",0]
["872|KDTO|V9|FY13","87","2","KDTO","V9","FY13",15639292.432689361,"AM1","2013-06-04T14:45:57",0]
["872|KDTD|V9|FY13","87","2","KDTD","V9","FY13",-350065.66155774408,"AM1","2013-06-04T14:45:57",0]
["872|KPTO|V9|FY13","87","2","KPTO","V9","FY13",1006356.6745800697,"AM1","2013-06-04T14:45:57",0]
["872|KSEI|V9|FY13","87","2","KSEI","V9","FY13",2294.0039874070067,"AM1","2013-06-04T14:45:57",0]
["872|KTTO|V9|FY13","87","2","KTTO","V9","FY13",13229840.854833247,"AM1","2013-06-04T14:45:57",0]
["871|KBEO|V9|FY13","87","1","KBEO","V9","FY13",129387.53585088736,"AM1","2013-06-04T14:45:57",0]
["871|KEEO|V9|FY13","87","1","KEEO","V9","FY13",5775.4184989579708,"AM1","2013-06-04T14:45:57",0]
["871|KLEO|V9|FY13","87","1","KLEO","V9","FY13",399314.83734608232,"AM1","2013-06-04T14:45:57",0]
["871|KCEA|V9|FY13","87","1","KCEA","V9","FY13",136891.39864972624,"AM1","2013-06-04T14:45:57",0]
["871|KCTD|V9|FY13","87","1","KCTD","V9","FY13",-31704.671911824644,"AM1","2013-06-04T14:45:57",0]
["871|KITO|V9|FY13","87","1","KITO","V9","FY13",2003.8441966876094,"AM1","2013-06-04T14:45:57",0]
["871|KQTD|V9|FY13","87","1","KQTD","V9","FY13",-55497.556008009495,"AM1","2013-06-04T14:45:57",0]
["872|KBTD|V9|FY13","87","2","KBTD","V9","FY13",-4275.3457026431915,"AM1","2013-06-04T14:45:57",0]
["872|KETD|V9|FY13","87","2","KETD","V9","FY13",-41212.882533074975,"AM1","2013-06-04T14:45:57",0]
["872|KLEI|V9|FY13","87","2","KLEI","V9","FY13",15980.190346732123,"AM1","2013-06-04T14:45:57",0]
["872|KCTO|V9|FY13","87","2","KCTO","V9","FY13",10623.497406235439,"AM1","2013-06-04T14:45:57",0]
["872|KIEO|V9|FY13","87","2","KIEO","V9","FY13",1453.1786102229917,"AM1","2013-06-04T14:45:57",0]
["872|KITD|V9|FY13","87","2","KITD","V9","FY13",-2358.7603227951072,"AM1","2013-06-04T14:45:57",0]
["872|KQTD|V9|FY13","87","2","KQTD","V9","FY13",-37160.103766117936,"AM1","2013-06-04T14:45:57",0]
["871|BDTO|V9|FY11","87","1","BDTO","V9","FY11",34307555.170000002,"FA1","2013-05-16T09:47:45",0]
["872|EOSA|V9|FY13","87","2","EOSA","V9","FY13",28.950906680697983,null,"2013-04-30T16:24:59",0]
["873|EOSA|V9|FY13","87","3","EOSA","V9","FY13",-47.999200001592968,null,"2013-04-30T16:24:59",0]
["871|KDEO|V9|FY14","87","1","KDEO","V9","FY14",21674968.614758879,"AM1","2013-06-04T14:45:57",0]
["871|KDTD|V9|FY14","87","1","KDTD","V9","FY14",-678417.88312102621,"AM1","2013-06-04T14:45:57",0]
["871|KPTO|V9|FY14","87","1","KPTO","V9","FY14",536769.25222315919,"AM1","2013-06-04T14:45:57",0]
["871|KREO|V9|FY14","87","1","KREO","V9","FY14",4630371.4177664826,"AM1","2013-06-04T14:45:57",0]
["871|KRTD|V9|FY14","87","1","KRTD","V9","FY14",-121541.63772172273,"AM1","2013-06-04T14:45:57",0]
["871|KMEO|V9|FY14","87","1","KMEO","V9","FY14",1114892.1605745491,"AM1","2013-06-04T14:45:57",0]
["871|KMTO|V9|FY14","87","1","KMTO","V9","FY14",710114.0079999998,"AM1","2013-06-04T14:45:57",0]
["871|KMTD|V9|FY14","87","1","KMTD","V9","FY14",-45056.151999999987,"AM1","2013-06-04T14:45:57",0]
["872|KDTO|V9|FY14","87","2","KDTO","V9","FY14",17120757.273096461,"AM1","2013-06-04T14:45:57",0]
["872|KPTO|V9|FY14","87","2","KPTO","V9","FY14",1962843.142635905,"AM1","2013-06-04T14:45:57",0]
["872|KSEI|V9|FY14","87","2","KSEI","V9","FY14",14038.516410360988,"AM1","2013-06-04T14:45:57",0]
["872|KSTD|V9|FY14","87","2","KSTD","V9","FY14",-59221.734147831565,"AM1","2013-06-04T14:45:57",0]
["872|KTTO|V9|FY14","87","2","KTTO","V9","FY14",14781489.965627296,"AM1","2013-06-04T14:45:57",0]
["871|KBTO|V9|FY14","87","1","KBTO","V9","FY14",230475.57432992314,"AM1","2013-06-04T14:45:57",0]
["871|KETO|V9|FY14","87","1","KETO","V9","FY14",-18809.258719619036,"AM1","2013-06-04T14:45:57",0]
["871|KETD|V9|FY14","87","1","KETD","V9","FY14",-46263.604303653818,"AM1","2013-06-04T14:45:57",0]
["871|KCTD|V9|FY14","87","1","KCTD","V9","FY14",-57892.017968210108,"AM1","2013-06-04T14:45:57",0]
["871|KIEA|V9|FY14","87","1","KIEA","V9","FY14",2248.0752987318301,"AM1","2013-06-04T14:45:57",0]
["871|KQED|V9|FY14","87","1","KQED","V9","FY14",-60952.660454891971,"AM1","2013-06-04T14:45:57",0]
["871|KQEI|V9|FY14","87","1","KQEI","V9","FY14",2973.3005099947295,"AM1","2013-06-04T14:45:57",0]
["872|KBTO|V9|FY14","87","2","KBTO","V9","FY14",188251.14189739799,"AM1","2013-06-04T14:45:57",0]
["872|KEED|V9|FY14","87","2","KEED","V9","FY14",-5782.4583966352939,"AM1","2013-06-04T14:45:57",0]
["872|KCED|V9|FY14","87","2","KCED","V9","FY14",-18638.404212680962,"AM1","2013-06-04T14:45:57",0]
["872|KCEA|V9|FY14","87","2","KCEA","V9","FY14",13547.414633281945,"AM1","2013-06-04T14:45:57",0]
["872|KIEA|V9|FY14","87","2","KIEA","V9","FY14",1505.268292586883,"AM1","2013-06-04T14:45:57",0]
["872|KQED|V9|FY14","87","2","KQED","V9","FY14",-40812.737537448484,"AM1","2013-06-04T14:45:57",0]
["872|EOSA|V9|FY15","87","2","EOSA","V9","FY15",604646,"FM2","2013-05-16T09:32:26",0]
["871|BRTO|V9|FY14","87","1","BRTO","V9","FY14",4878233.3004630487,"FA1","2013-05-16T09:47:47",0]
["871|BSEI|V9|FY14","87","1","BSEI","V9","FY14",8883.2227901007063,"FA1","2013-05-16T09:47:47",0]
["871|BMED|V9|FY14","87","1","BMED","V9","FY14",-34933.846075000001,"FA1","2013-05-16T09:47:47",0]
["872|BDEO|V9|FY14","87","2","BDEO","V9","FY14",12283450.509188425,"FA1","2013-05-16T09:47:47",0]
["872|BDEI|V9|FY14","87","2","BDEI","V9","FY14",301441.94573474064,"FA1","2013-05-16T09:47:47",0]
["872|BDTD|V9|FY14","87","2","BDTD","V9","FY14",-369898.05274251907,"FA1","2013-05-16T09:47:47",0]
["872|BSEO|V9|FY14","87","2","BSEO","V9","FY14",135504.76998027664,"FA1","2013-05-16T09:47:47",0]
["872|BSTD|V9|FY14","87","2","BSTD","V9","FY14",-39880.186589482859,"FA1","2013-05-16T09:47:47",0]
["872|BTEI|V9|FY14","87","2","BTEI","V9","FY14",441733.66782195854,"FA1","2013-05-16T09:47:47",0]
["871|BBEO|V9|FY14","87","1","BBEO","V9","FY14",128817.67129502569,"FA1","2013-05-16T09:47:47",0]
["871|BEEO|V9|FY14","87","1","BEEO","V9","FY14",8589.5446686869309,"FA1","2013-05-16T09:47:47",0]
["871|BETO|V9|FY14","87","1","BETO","V9","FY14",65277.862266848417,"FA1","2013-05-16T09:47:47",0]
["871|BCEO|V9|FY14","87","1","BCEO","V9","FY14",152201.21512647273,"FA1","2013-05-16T09:47:47",0]
["871|BIED|V9|FY14","87","1","BIED","V9","FY14",-1897.2660414711313,"FA1","2013-05-16T09:47:47",0]
["871|BITD|V9|FY14","87","1","BITD","V9","FY14",-4239.6744154000362,"FA1","2013-05-16T09:47:47",0]
["872|BBTD|V9|FY14","87","2","BBTD","V9","FY14",-5042.9650367151162,"FA1","2013-05-16T09:47:47",0]
["872|BETO|V9|FY14","87","2","BETO","V9","FY14",66666.7037774661,"FA1","2013-05-16T09:47:47",0]
["872|BLEO|V9|FY14","87","2","BLEO","V9","FY14",665717.51175133849,"FA1","2013-05-16T09:47:47",0]
["872|BCTO|V9|FY14","87","2","BCTO","V9","FY14",89728.200719836328,"FA1","2013-05-16T09:47:47",0]
["872|BIEO|V9|FY14","87","2","BIEO","V9","FY14",11365.572091179269,"FA1","2013-05-16T09:47:47",0]
["872|BITD|V9|FY14","87","2","BITD","V9","FY14",-2838.805031127557,"FA1","2013-05-16T09:47:47",0]
["875|EOLA|V9|FY15","87","5","EOLA","V9","FY15",-1889499,"FM2","2013-05-16T09:32:26",0]
["873|EZSW|V9|FY15","87","3","EZSW","V9","FY15",-11445,"FM4","2013-05-16T09:32:42",0]
["871|BDTO|V9|FY15","87","1","BDTO","V9","FY15",39349023.087104306,"FA1","2013-05-16T09:47:47",0]
["871|BPEI|V9|FY15","87","1","BPEI","V9","FY15",85274.919299529633,"FA1","2013-05-16T09:47:47",0]
["871|BPTD|V9|FY15","87","1","BPTD","V9","FY15",-90667.026094637709,"FA1","2013-05-16T09:47:47",0]
["871|BRTO|V9|FY15","87","1","BRTO","V9","FY15",6965151.069137373,"FA1","2013-05-16T09:47:47",0]
["871|BSEA|V9|FY15","87","1","BSEA","V9","FY15",136888.00000000003,"FA1","2013-05-16T09:47:47",0]
["871|BSTD|V9|FY15","87","1","BSTD","V9","FY15",-50177.86549709471,"FA1","2013-05-16T09:47:47",0]
["871|BMTO|V9|FY15","87","1","BMTO","V9","FY15",450957.84750000003,"FA1","2013-05-16T09:47:47",0]
["872|BDTD|V9|FY15","87","2","BDTD","V9","FY15",-388811.40274251904,"FA1","2013-05-16T09:47:47",0]
["872|BPEA|V9|FY15","87","2","BPEA","V9","FY15",385024,"FA1","2013-05-16T09:47:47",0]
["872|BPTO|V9|FY15","87","2","BPTO","V9","FY15",2334512.85105123,"FA1","2013-05-16T09:47:47",0]
["872|Q851|V9|FY15","87","2","Q851","V9","FY15",746,"RM2","2013-05-16T11:47:46",0]
["872|RCCA|V9|FY15","87","2","RCCA","V9","FY15",-404262.52648200264,"AM2","2013-06-04T14:47:04",0]
["871|SP1C|V9|FY14","87","1","SP1C","V9","FY14",96237.50415000561,"AM3","2013-06-04T14:48:10",0]
["871|KREE|V9|FY12","87","1","KREE","V9","FY12",-557.72590267193141,"AM4","2013-06-04T14:49:15",0]
["871|KDEA|V9|FY15","87","1","KDEA","V9","FY15",816793.65464285202,"AM1","2013-06-04T14:45:57",0]
["871|KPED|V9|FY15","87","1","KPED","V9","FY15",-105674.40772461149,"AM1","2013-06-04T14:45:57",0]
["871|KRED|V9|FY15","87","1","KRED","V9","FY15",-107356.10653358918,"AM1","2013-06-04T14:45:57",0]
["871|KSEO|V9|FY15","87","1","KSEO","V9","FY15",721088.10948970402,"AM1","2013-06-04T14:45:57",0]
["871|KSEA|V9|FY15","87","1","KSEA","V9","FY15",136888.00000000003,"AM1","2013-06-04T14:45:57",0]
["871|KMED|V9|FY15","87","1","KMED","V9","FY15",-105969.5838159733,"AM1","2013-06-04T14:45:57",0]
["872|KDED|V9|FY15","87","2","KDED","V9","FY15",-396551.29402666382,"AM1","2013-06-04T14:45:57",0]
["872|KDEA|V9|FY15","87","2","KDEA","V9","FY15",2176240.2317902152,"AM1","2013-06-04T14:45:57",0]
["872|KPED|V9|FY15","87","2","KPED","V9","FY15",-87263.976721779196,"AM1","2013-06-04T14:45:57",0]
["872|KPTD|V9|FY15","87","2","KPTD","V9","FY15",-82185.075439137319,"AM1","2013-06-04T14:45:57",0]
["872|KTEI|V9|FY15","87","2","KTEI","V9","FY15",496863.05198941712,"AM1","2013-06-04T14:45:57",0]
["872|KTED|V9|FY15","87","2","KTED","V9","FY15",-864129.20132449165,"AM1","2013-06-04T14:45:57",0]
["871|KBTO|V9|FY15","87","1","KBTO","V9","FY15",226315.75927297774,"AM1","2013-06-04T14:45:57",0]
["871|KEEI|V9|FY15","87","1","KEEI","V9","FY15",3746.6618559101989,"AM1","2013-06-04T14:45:57",0]
["871|KLEI|V9|FY15","87","1","KLEI","V9","FY15",10447.32400384022,"AM1","2013-06-04T14:45:57",0]
["871|KCEA|V9|FY15","87","1","KCEA","V9","FY15",60114.478198264129,"AM1","2013-06-04T14:45:57",0]
["871|KIED|V9|FY15","87","1","KIED","V9","FY15",-5029.1122674047383,"AM1","2013-06-04T14:45:57",0]
["871|KQED|V9|FY15","87","1","KQED","V9","FY15",-62476.476966264265,"AM1","2013-06-04T14:45:57",0]
["872|KBED|V9|FY15","87","2","KBED","V9","FY15",-2175.4523287759002,"AM1","2013-06-04T14:45:57",0]
["872|KBEI|V9|FY15","87","2","KBEI","V9","FY15",3017.5054570769867,"AM1","2013-06-04T14:45:57",0]
["872|KEED|V9|FY15","87","2","KEED","V9","FY15",-16471.132061807173,"AM1","2013-06-04T14:45:57",0]
["872|KLEI|V9|FY15","87","2","KLEI","V9","FY15",38886.529323026567,"AM1","2013-06-04T14:45:57",0]
["872|KCED|V9|FY15","87","2","KCED","V9","FY15",-21861.559036516614,"AM1","2013-06-04T14:45:57",0]
["872|KIEO|V9|FY15","87","2","KIEO","V9","FY15",9423.5029369960357,"AM1","2013-06-04T14:45:57",0]
["872|KITD|V9|FY15","87","2","KITD","V9","FY15",-5303.3196290481592,"AM1","2013-06-04T14:45:57",0]
["872|KQTO|V9|FY15","87","2","KQTO","V9","FY15",26990.086868353137,"AM1","2013-06-04T14:45:57",0]
["872|EOSA|V9|FY13","87","2","EOSA","V9","FY13",-267.01253848088373,null,"2013-04-30T16:24:59",0]
["872|EOSN|V9|FY13","87","2","EOSN","V9","FY13",377.2270006189309,null,"2013-04-30T16:24:59",0]
["871|BRED|V9|FY11","87","1","BRED","V9","FY11",-288740,"FA1","2013-05-16T09:47:45",0]
["871|BSED|V9|FY11","87","1","BSED","V9","FY11",-44080,"FA1","2013-05-16T09:47:45",0]
["872|BDTO|V9|FY11","87","2","BDTO","V9","FY11",17010356.080000002,"FA1","2013-05-16T09:47:45",0]
["872|BPTD|V9|FY11","87","2","BPTD","V9","FY11",-20543.375585996506,"FA1","2013-05-16T09:47:45",0]
["872|BSED|V9|FY11","87","2","BSED","V9","FY11",-6944,"FA1","2013-05-16T09:47:45",0]
["872|BTEO|V9|FY11","87","2","BTEO","V9","FY11",6181097.279118808,"FA1","2013-05-16T09:47:45",0]
["871|BEEO|V9|FY11","87","1","BEEO","V9","FY11",96689.783332700565,"FA1","2013-05-16T09:47:45",0]
["871|BEED|V9|FY11","87","1","BEED","V9","FY11",-2131.3627916159176,"FA1","2013-05-16T09:47:45",0]
["871|BLEO|V9|FY11","87","1","BLEO","V9","FY11",409657.04985447915,"FA1","2013-05-16T09:47:45",0]
["872|BBED|V9|FY11","87","2","BBED","V9","FY11",-4377.7543708951016,"FA1","2013-05-16T09:47:45",0]
["872|BEEX|V9|FY11","87","2","BEEX","V9","FY11",-2088.1433131223107,"FA1","2013-05-16T09:47:45",0]
["872|BLEO|V9|FY11","87","2","BLEO","V9","FY11",665717.51175133849,"FA1","2013-05-16T09:47:45",0]
["872|BCTD|V9|FY11","87","2","BCTD","V9","FY11",-2129.4007236419579,"FA1","2013-05-16T09:47:45",0]
["872|CD2R|V9|FY09","87","2","CD2R","V9","FY09",142463.81,"CM2","2013-05-16T09:28:38",0]
["872|CD2D|V9|FY09","87","2","CD2D","V9","FY09",688000,"CM2","2013-05-16T09:28:38",0]
["871|KDEI|V9|FY09","87","1","KDEI","V9","FY09",328341.24279293942,"AM1","2013-06-04T14:45:57",0]
["872|BSEO|V9|FY15","87","2","BSEO","V9","FY15",635945.3324857211,"FA1","2013-05-16T09:47:47",0]
["872|BSEA|V9|FY15","87","2","BSEA","V9","FY15",136888.00000000003,"FA1","2013-05-16T09:47:47",0]
["872|BTED|V9|FY15","87","2","BTED","V9","FY15",-1181658.2848823227,"FA1","2013-05-16T09:47:47",0]
["872|BTEA|V9|FY15","87","2","BTEA","V9","FY15",273848,"FA1","2013-05-16T09:47:47",0]
["871|BBTO|V9|FY15","87","1","BBTO","V9","FY15",216097.48091607273,"FA1","2013-05-16T09:47:47",0]
["871|BEEI|V9|FY15","87","1","BEEI","V9","FY15",4679.3256949323486,"FA1","2013-05-16T09:47:47",0]
["871|BLEO|V9|FY15","87","1","BLEO","V9","FY15",409657.04985447915,"FA1","2013-05-16T09:47:47",0]
["871|BCEI|V9|FY15","87","1","BCEI","V9","FY15",3980.8790564001433,"FA1","2013-05-16T09:47:47",0]
["871|BIEI|V9|FY15","87","1","BIEI","V9","FY15",547.50009767005076,"FA1","2013-05-16T09:47:47",0]
["872|BBEI|V9|FY15","87","2","BBEI","V9","FY15",2582.5575293942657,"FA1","2013-05-16T09:47:47",0]
["872|BEEA|V9|FY15","87","2","BEEA","V9","FY15",104042.72472370336,"FA1","2013-05-16T09:47:47",0]
["872|BLEO|V9|FY15","87","2","BLEO","V9","FY15",665717.51175133849,"FA1","2013-05-16T09:47:47",0]
["872|BCED|V9|FY15","87","2","BCED","V9","FY15",-26738.169584088817,"FA1","2013-05-16T09:47:47",0]
["872|BIEO|V9|FY15","87","2","BIEO","V9","FY15",11864.519566487361,"FA1","2013-05-16T09:47:47",0]
["871|KPED|V9|FY09","87","1","KPED","V9","FY09",-8395.3681318255403,"AM1","2013-06-04T14:45:57",0]
["871|KPTO|V9|FY09","87","1","KPTO","V9","FY09",148307.63820773509,"AM1","2013-06-04T14:45:57",0]
["871|KRTO|V9|FY09","87","1","KRTO","V9","FY09",4870227.9380689692,"AM1","2013-06-04T14:45:57",0]
["871|KSEI|V9|FY09","87","1","KSEI","V9","FY09",2362.6929136052249,"AM1","2013-06-04T14:45:57",0]
["871|KMTD|V9|FY09","87","1","KMTD","V9","FY09",-2975,"AM1","2013-06-04T14:45:57",0]
["872|KDEI|V9|FY09","87","2","KDEI","V9","FY09",209457.60292842408,"AM1","2013-06-04T14:45:57",0]
["872|KPEO|V9|FY09","87","2","KPEO","V9","FY09",525151.82695507829,"AM1","2013-06-04T14:45:57",0]
["872|KPTD|V9|FY09","87","2","KPTD","V9","FY09",-18351.638867426376,"AM1","2013-06-04T14:45:57",0]
["871|BDEO|V9|FY12","87","1","BDEO","V9","FY12",17588672.006504521,"FA1","2013-05-16T09:47:46",0]
["871|BDTO|V9|FY12","87","1","BDTO","V9","FY12",33727489.170000002,"FA1","2013-05-16T09:47:46",0]
["871|BPTD|V9|FY12","87","1","BPTD","V9","FY12",-12596.772594637701,"FA1","2013-05-16T09:47:46",0]
["871|BSED|V9|FY12","87","1","BSED","V9","FY12",-10648.35,"FA1","2013-05-16T09:47:46",0]
["872|BDED|V9|FY12","87","2","BDED","V9","FY12",-932746.05,"FA1","2013-05-16T09:47:46",0]
["872|BPED|V9|FY12","87","2","BPED","V9","FY12",-22736.21,"FA1","2013-05-16T09:47:46",0]
["872|BPTO|V9|FY12","87","2","BPTO","V9","FY12",612665.20727096684,"FA1","2013-05-16T09:47:46",0]
["872|BSTD|V9|FY12","87","2","BSTD","V9","FY12",-2698.1260894828602,"FA1","2013-05-16T09:47:46",0]
["872|BTED|V9|FY12","87","2","BTED","V9","FY12",-724280.72,"FA1","2013-05-16T09:47:46",0]
["871|BBED|V9|FY12","87","1","BBED","V9","FY12",-2089.8365309796231,"FA1","2013-05-16T09:47:46",0]
["871|BEEX|V9|FY12","87","1","BEEX","V9","FY12",-15654.268724209673,"FA1","2013-05-16T09:47:46",0]
["871|BCEO|V9|FY12","87","1","BCEO","V9","FY12",14325.210659367891,"FA1","2013-05-16T09:47:46",0]
["872|BBTD|V9|FY12","87","2","BBTD","V9","FY12",-4188.4924060666408,"FA1","2013-05-16T09:47:46",0]
["872|BEEO|V9|FY12","87","2","BEEO","V9","FY12",75500.325448365649,"FA1","2013-05-16T09:47:46",0]
["872|BCEO|V9|FY12","87","2","BCEO","V9","FY12",8438.4381743813356,"FA1","2013-05-16T09:47:46",0]
["872|BETX|V9|FY12","87","2","BETX","V9","FY12",-12844.871275790325,"FA1","2013-05-16T09:47:46",0]
["883|EOLC|V9|FY15","88","3","EOLC","V9","FY15",62483,"FM1","2013-05-16T09:32:14",0]
["881|RURF|V9|FY15","88","1","RURF","V9","FY15",-1676419.3,"RM1","2013-05-16T11:47:27",0]
["881|Cx1W|V9|FY14","88","1","Cx1W","V9","FY14",-1658496.9468556882,"CM1","2013-05-16T09:28:34",0]
["882|RURF|V9|FY15","88","2","RURF","V9","FY15",-1776062.55,"RM1","2013-05-16T11:47:27",0]
["881|EFDD|V9|FY15","88","1","EFDD","V9","FY15",16401.558805647972,"RM1","2013-05-16T11:47:27",0]
["882|EFDD|V9|FY15","88","2","EFDD","V9","FY15",6086.5924926016414,"RM1","2013-05-16T11:47:27",0]
["881|Vblk|V9|FY15","88","1","Vblk","V9","FY15",1603.6403890081731,"RM2","2013-05-16T11:47:38",0]
["883|EZSE|V9|FY14","88","3","EZSE","V9","FY14",-31214006.507100001,"RJ","2013-04-30T16:24:59",0]
["881|EOLA|V9|FY13","88","1","EOLA","V9","FY13",420369.89089995681,null,"2013-04-30T16:24:59",0]
["885|EOLA|V9|FY13","88","5","EOLA","V9","FY13",-1245446.4523999998,null,"2013-04-30T16:24:59",0]
["881|KDTO|V9|FY09","88","1","KDTO","V9","FY09",11244125.599241229,"AM1","2013-06-04T14:45:57",0]
["881|KPTO|V9|FY09","88","1","KPTO","V9","FY09",322453.54301453853,"AM1","2013-06-04T14:45:57",0]
["881|KRTD|V9|FY09","88","1","KRTD","V9","FY09",-62847.363452845748,"AM1","2013-06-04T14:45:57",0]
["882|KDEO|V9|FY09","88","2","KDEO","V9","FY09",6669179.1174192494,"AM1","2013-06-04T14:45:57",0]
["882|KPED|V9|FY09","88","2","KPED","V9","FY09",-67990.581961859862,"AM1","2013-06-04T14:45:57",0]
["882|EOSA|V9|FY14","88","2","EOSA","V9","FY14",-663801.4899470876,"RJ","2013-04-30T16:24:59",0]
["882|KPTD|V9|FY09","88","2","KPTD","V9","FY09",-35767.107648635443,"AM1","2013-06-04T14:45:57",0]
["882|KTEO|V9|FY09","88","2","KTEO","V9","FY09",3339317.2958254702,"AM1","2013-06-04T14:45:57",0]
["881|KBEO|V9|FY09","88","1","KBEO","V9","FY09",14295.590058571795,"AM1","2013-06-04T14:45:57",0]
["881|KBTO|V9|FY09","88","1","KBTO","V9","FY09",9561.1109195738773,"AM1","2013-06-04T14:45:57",0]
["881|KLEI|V9|FY09","88","1","KLEI","V9","FY09",10134.310859759213,"AM1","2013-06-04T14:45:57",0]
["881|KCEO|V9|FY09","88","1","KCEO","V9","FY09",18815.229120705706,"AM1","2013-06-04T14:45:57",0]
["881|KIEO|V9|FY09","88","1","KIEO","V9","FY09",1379.6608675802297,"AM1","2013-06-04T14:45:57",0]
["882|KBEI|V9|FY09","88","2","KBEI","V9","FY09",198.69784179064976,"AM1","2013-06-04T14:45:57",0]
["882|KEEI|V9|FY09","88","2","KEEI","V9","FY09",2752.3408223346401,"AM1","2013-06-04T14:45:57",0]
["882|KLEI|V9|FY09","88","2","KLEI","V9","FY09",12167.092261292413,"AM1","2013-06-04T14:45:57",0]
["882|KCEA|V9|FY09","88","2","KCEA","V9","FY09",3264.0806183020754,"AM1","2013-06-04T14:45:57",0]
["883|EZLW|V9|FY13","88","3","EZLW","V9","FY13",-11868.249715586368,null,"2013-04-30T16:24:59",0]
["881|EOLE|V9|FY15","88","1","EOLE","V9","FY15",461879,"FM1","2013-05-16T09:32:15",0]
["881|EOLC|V9|FY15","88","1","EOLC","V9","FY15",3136,"FM1","2013-05-16T09:32:15",0]
["881|KDEO|V9|FY10","88","1","KDEO","V9","FY10",14214572.587667599,"AM1","2013-06-04T14:45:57",0]
["881|KPEO|V9|FY10","88","1","KPEO","V9","FY10",384093.9420736357,"AM1","2013-06-04T14:45:57",0]
["881|KREO|V9|FY10","88","1","KREO","V9","FY10",3681217.6493404726,"AM1","2013-06-04T14:45:57",0]
["881|KRED|V9|FY10","88","1","KRED","V9","FY10",-113395.87543016867,"AM1","2013-06-04T14:45:57",0]
["882|KDED|V9|FY10","88","2","KDED","V9","FY10",-358860.46705791919,"AM1","2013-06-04T14:45:57",0]
["882|KPEI|V9|FY10","88","2","KPEI","V9","FY10",43481.522193769306,"AM1","2013-06-04T14:45:57",0]
["882|KTEO|V9|FY10","88","2","KTEO","V9","FY10",3448846.9033652656,"AM1","2013-06-04T14:45:57",0]
["882|KTEA|V9|FY10","88","2","KTEA","V9","FY10",419266.74000000005,"AM1","2013-06-04T14:45:57",0]
["881|KEED|V9|FY10","88","1","KEED","V9","FY10",-44879.773140895792,"AM1","2013-06-04T14:45:57",0]
["881|KLEO|V9|FY10","88","1","KLEO","V9","FY10",516849.85384771985,"AM1","2013-06-04T14:45:57",0]
["881|KCTO|V9|FY10","88","1","KCTO","V9","FY10",10962.689288249943,"AM1","2013-06-04T14:45:57",0]
["882|KBEO|V9|FY10","88","2","KBEO","V9","FY10",8.8817841970012523E-13,"AM1","2013-06-04T14:45:57",0]
["882|KBTD|V9|FY10","88","2","KBTD","V9","FY10",-146.10134074493942,"AM1","2013-06-04T14:45:57",0]
["882|KETD|V9|FY10","88","2","KETD","V9","FY10",-21345.013936294192,"AM1","2013-06-04T14:45:57",0]
["882|KLEI|V9|FY10","88","2","KLEI","V9","FY10",19856.694570429219,"AM1","2013-06-04T14:45:57",0]
["882|KCTD|V9|FY10","88","2","KCTD","V9","FY10",-5670.342151967955,"AM1","2013-06-04T14:45:57",0]
["881|EOSR|V9|FY15","88","1","EOSR","V9","FY15",10940,"FM1","2013-05-16T09:32:15",0]
["882|EOSP|V9|FY15","88","2","EOSP","V9","FY15",19496,"FM1","2013-05-16T09:32:15",0]
["885|EOLE|V9|FY15","88","5","EOLE","V9","FY15",1422575,"FM1","2013-05-16T09:32:15",0]
["885|EOSU|V9|FY15","88","5","EOSU","V9","FY15",1996,"FM1","2013-05-16T09:32:15",0]
["881|EDEP|V9|FY11","88","1","EDEP","V9","FY11",741359.43,"DS","2013-04-24T12:11:34",0]
["881|EISH|V9|FY09","88","1","EISH","V9","FY09",-20711.439999999999,"DS","2013-04-24T12:11:34",0]
["881|EoBv|V9|FY10","88","1","EoBv","V9","FY10",3034462.9299999997,"DS","2013-04-24T12:11:34",0]
["881|EOBV|V9|FY13","88","1","EOBV","V9","FY13",3871455.5243000002,"MRS","2013-04-24T12:11:34",0]
["881|EOLC|V9|FY13","88","1","EOLC","V9","FY13",7092.18,"MRS","2013-04-24T12:11:34",0]
["881|EOSA|V9|FY11","88","1","EOSA","V9","FY11",38633.42,"DS","2013-04-24T12:11:34",0]
["881|EOSA|V9|FY13","88","1","EOSA","V9","FY13",638291.13920000009,"MRS","2013-04-24T12:11:34",0]
["881|EOSC|V9|FY11","88","1","EOSC","V9","FY11",415.86,"DS","2013-04-24T12:11:34",0]
["881|EOSO|V9|FY09","88","1","EOSO","V9","FY09",672939.1,"DS","2013-04-24T12:11:34",0]
["881|EOSO|V9|FY13","88","1","EOSO","V9","FY13",330147.84830000001,"MRS","2013-04-24T12:11:34",0]
["881|EOSR|V9|FY13","88","1","EOSR","V9","FY13",10412.9486,"MRS","2013-04-24T12:11:34",0]
["881|EISH|V9|FY12","88","1","EISH","V9","FY12",93633.66,"MRS","2013-05-16T12:36:00",0]
["881|EZSE|V9|FY13","88","1","EZSE","V9","FY13",149336,"MRS","2013-04-24T12:11:34",0]
["881|P846|V9|FY14","88","1","P846","V9","FY14",544,null,"2013-04-24T12:11:34",0]
["881|P848|V9|FY12","88","1","P848","V9","FY12",4989,"BillStats2012Q4","2013-04-24T12:11:34",0]
["881|P849|V9|FY12","88","1","P849","V9","FY12",4180,"BillStats2012Q4","2013-04-24T12:11:34",0]
["881|RcCA|V9|FY09","88","1","RcCA","V9","FY09",-12662354.1,"DS","2013-04-24T12:11:34",0]
["881|RcDc|V9|FY10","88","1","RcDc","V9","FY10",-329810.25,"DS","2013-04-24T12:11:34",0]
["881|EOBV|V9|FY14","88","1","EOBV","V9","FY14",4429804.6780000003,"MRS","2013-05-15T16:15:48",0]
["881|EOLC|V9|FY14","88","1","EOLC","V9","FY14",3044.6866,"MRS","2013-05-15T16:15:48",0]
["881|EOSO|V9|FY12","88","1","EOSO","V9","FY12",312105.85000000003,"MRS","2013-05-16T12:36:00",0]
["881|ROOI|V9|FY11","88","1","ROOI","V9","FY11",90367.7,"XRJ","2013-04-24T12:11:34",0]
["881|RuNv|V9|FY09","88","1","RuNv","V9","FY09",-71375.03,"DS","2013-04-24T12:11:34",0]
["881|RuNv|V9|FY10","88","1","RuNv","V9","FY10",-69075.850000000006,"DS","2013-04-24T12:11:34",0]
["881|RURF|V9|FY13","88","1","RURF","V9","FY13",-1461425.54,"MRS","2013-04-24T12:11:34",0]
["881|Vblk|V9|FY11","88","1","Vblk","V9","FY11",1175.5160000000001,"XRM2","2013-04-24T12:11:34",0]
["881|Vlos|V9|FY11","88","1","Vlos","V9","FY11",113.91800000000001,"XRM2","2013-04-24T12:11:34",0]
["881|EOSE|V9|FY14","88","1","EOSE","V9","FY14",60229.547700000003,"MRS","2013-05-15T16:15:48",0]
["881|EOSS|V9|FY12","88","1","EOSS","V9","FY12",284.5,"MRS","2013-05-16T12:36:00",0]
["881|Vlos|V9|FY14","88","1","Vlos","V9","FY14",278,null,"2013-04-24T12:11:34",0]
["881|VRxx|V9|FY11","88","1","VRxx","V9","FY11",513.49300000000005,"XRM2","2013-04-24T12:11:34",0]
["881|VRxx|V9|FY12","88","1","VRxx","V9","FY12",518.39,"manual","2013-04-24T12:11:34",0]
["882|EDEP|V9|FY10","88","2","EDEP","V9","FY10",531273.5,"DS","2013-04-24T12:11:34",0]
["882|EISH|V9|FY10","88","2","EISH","V9","FY10",-12929.39,"DS","2013-04-24T12:11:34",0]
["882|EOLA|V9|FY12","88","2","EOLA","V9","FY12",717467.70393615181,"MRS: RJ","2013-04-24T12:11:34",0]
["882|EOLC|V9|FY13","88","2","EOLC","V9","FY13",6608.95,"MRS","2013-04-24T12:11:34",0]
["882|EOLE|V9|FY13","88","2","EOLE","V9","FY13",686880.87749999994,"MRS","2013-04-24T12:11:34",0]
["881|RCCA|V9|FY14","88","1","RCCA","V9","FY14",-884252,"MRS","2013-05-15T16:15:48",0]
["882|EOSA|V9|FY12","88","2","EOSA","V9","FY12",12077.238287423823,"RJ-floodAdj","2013-04-24T12:11:34",0]
["882|EOSA|V9|FY13","88","2","EOSA","V9","FY13",798035.53429999994,"MRS","2013-04-24T12:11:34",0]
["882|EOSN|V9|FY12","88","2","EOSN","V9","FY12",-251065.94859959712,"RJ-floodAdj","2013-04-24T12:11:34",0]
["882|EOSO|V9|FY11","88","2","EOSO","V9","FY11",-349200.13,"XRJ","2013-04-24T12:11:34",0]
["882|EOSP|V9|FY13","88","2","EOSP","V9","FY13",19806.8704,"MRS","2013-04-24T12:11:34",0]
["882|EOSU|V9|FY11","88","2","EOSU","V9","FY11",192280.99,"DS","2013-04-24T12:11:34",0]
["881|RUNF|V9|FY14","88","1","RUNF","V9","FY14",-218435,"MRS","2013-05-15T16:15:48",0]
["881|RURV|V9|FY14","88","1","RURV","V9","FY14",-2066703.6783,"MRS","2013-05-15T16:15:48",0]
["882|EOSA|V9|FY12","88","2","EOSA","V9","FY12",1862342.2900000005,"MRS","2013-05-16T12:36:00",0]
["882|EOSU|V9|FY13","88","2","EOSU","V9","FY13",25731.119999999999,"MRS","2013-04-24T12:11:34",0]
["882|Fxxx|V9|FY11","88","2","Fxxx","V9","FY11",1.8651999999999997,"XMRS4","2013-04-24T12:11:34",0]
["882|Q851|V9|FY12","88","2","Q851","V9","FY12",406,"BillStats2012Q4","2013-04-24T12:11:34",0]
["882|RcCA|V9|FY09","88","2","RcCA","V9","FY09",-2433982.0100000002,"DS","2013-04-24T12:11:34",0]
["882|RcDc|V9|FY09","88","2","RcDc","V9","FY09",-1689251.06,"DS","2013-04-24T12:11:34",0]
["882|ROOI|V9|FY09","88","2","ROOI","V9","FY09",-48040.160000000003,"DS","2013-04-24T12:11:34",0]
["882|RUNF|V9|FY13","88","2","RUNF","V9","FY13",-509118.74780000001,"MRS","2013-04-24T12:11:34",0]
["882|EOSE|V9|FY14","88","2","EOSE","V9","FY14",71769.044699999999,"MRS","2013-05-15T16:15:48",0]
["882|EOSE|V9|FY12","88","2","EOSE","V9","FY12",40532.17,"MRS","2013-05-16T12:36:00",0]
["882|RuRW|V9|FY10","88","2","RuRW","V9","FY10",-8170.98,"DS","2013-04-24T12:11:34",0]
["883|EOLC|V9|FY13","88","3","EOLC","V9","FY13",159267.15700000001,"MRS","2013-04-24T12:11:34",0]
["883|EOSA|V9|FY12","88","3","EOSA","V9","FY12",-497057.97391429008,"MRS: RJ","2013-04-24T12:11:34",0]
["882|EOSO|V9|FY14","88","2","EOSO","V9","FY14",1339503.1642,"MRS","2013-05-15T16:15:48",0]
["882|EZSE|V9|FY12","88","2","EZSE","V9","FY12",-249556.80000000002,"MRS","2013-05-16T12:36:00",0]
["882|SP2C|V9|FY15","88","2","SP2C","V9","FY15",229518.52049811877,"AM3","2013-06-04T14:48:10",0]
["882|CD2G|V9|FY10","88","2","CD2G","V9","FY10",55038,"CM2","2013-05-16T09:28:38",0]
["881|CD1R|V9|FY11","88","1","CD1R","V9","FY11",66000,"CM2","2013-05-16T09:28:38",0]
["882|CT2M|V9|FY11","88","2","CT2M","V9","FY11",8000,"CM2","2013-05-16T09:28:38",0]
["881|CD1Q|V9|FY12","88","1","CD1Q","V9","FY12",11820,"CM2","2013-05-16T09:28:39",0]
["882|CD2Q|V9|FY12","88","2","CD2Q","V9","FY12",27580,"CM2","2013-05-16T09:28:39",0]
["882|CP2R|V9|FY12","88","2","CP2R","V9","FY12",546200,"CM2","2013-05-16T09:28:39",0]
["882|CT2R|V9|FY12","88","2","CT2R","V9","FY12",342000,"CM2","2013-05-16T09:28:39",0]
["882|CD2R|V9|FY13","88","2","CD2R","V9","FY13",413493.54977073113,"CM2","2013-05-16T09:28:39",0]
["881|CD1M|V9|FY14","88","1","CD1M","V9","FY14",4500,"CM2","2013-05-16T09:28:39",0]
["881|CD1Q|V9|FY14","88","1","CD1Q","V9","FY14",11820,"CM2","2013-05-16T09:28:39",0]
["882|CD2G|V9|FY14","88","2","CD2G","V9","FY14",430500,"CM2","2013-05-16T09:28:39",0]
["882|CD2R|V9|FY14","88","2","CD2R","V9","FY14",301770,"CM2","2013-05-16T09:28:39",0]
["882|CT2R|V9|FY14","88","2","CT2R","V9","FY14",175579.99999999997,"CM2","2013-05-16T09:28:39",0]
["881|CD1D|V9|FY14","88","1","CD1D","V9","FY14",890046.73631834297,"CM2","2013-05-16T09:28:39",0]
["881|CD1R|V9|FY15","88","1","CD1R","V9","FY15",86324.999999999985,"CM2","2013-05-16T09:28:39",0]
["882|CD2M|V9|FY15","88","2","CD2M","V9","FY15",42024.959999999992,"CM2","2013-05-16T09:28:39",0]
["882|CP2R|V9|FY15","88","2","CP2R","V9","FY15",321536.00000000006,"CM2","2013-05-16T09:28:39",0]
["882|CT2R|V9|FY15","88","2","CT2R","V9","FY15",409538.56000000006,"CM2","2013-05-16T09:28:39",0]
["881|KRTE|V9|FY15","88","1","KRTE","V9","FY15",-100160.89895677213,"AM4","2013-06-04T14:49:15",0]
["883|EZLW|V9|FY11","88","3","EZLW","V9","FY11",-515949.39,"DS","2013-04-24T12:11:34",0]
["883|EZSW|V9|FY11","88","3","EZSW","V9","FY11",-1215384.4099999999,"DS","2013-04-24T12:11:34",0]
["882|RCCA|V9|FY14","88","2","RCCA","V9","FY14",-723479,"MRS","2013-05-15T16:15:48",0]
["882|ROOI|V9|FY12","88","2","ROOI","V9","FY12",-60932.93,"MRS","2013-05-16T12:36:00",0]
["884|EOLA|V9|FY12","88","4","EOLA","V9","FY12",7372.0425973940837,"MRS: RJ","2013-04-24T12:11:34",0]
["884|EOSA|V9|FY11","88","4","EOSA","V9","FY11",2709.78,"DS","2013-04-24T12:11:34",0]
["884|EOSO|V9|FY13","88","4","EOSO","V9","FY13",2342.66,"MRS","2013-04-24T12:11:34",0]
["885|EOLA|V9|FY11","88","5","EOLA","V9","FY11",-804974.97218731872,"XRJ","2013-04-24T12:11:34",0]
["885|EOLE|V9|FY11","88","5","EOLE","V9","FY11",904836.58,"DS","2013-04-24T12:11:34",0]
["882|RCDC|V9|FY14","88","2","RCDC","V9","FY14",-2038032,"MRS","2013-05-15T16:15:48",0]
["882|ROOI|V9|FY14","88","2","ROOI","V9","FY14",-63960,"MRS","2013-05-15T16:15:48",0]
["883|EOSO|V9|FY12","88","3","EOSO","V9","FY12",989.09,"MRS","2013-05-16T12:36:00",0]
["884|EOSA|V9|FY12","88","4","EOSA","V9","FY12",30164.910000000003,"MRS","2013-05-16T12:36:00",0]
["885|EZSW|V9|FY11","88","5","EZSW","V9","FY11",-13672.52,"DS","2013-04-24T12:11:34",0]
["883|EOLE|V9|FY14","88","3","EOLE","V9","FY14",530491.33089999983,"MRS","2013-05-15T16:15:48",0]
["885|EDEP|V9|FY12","88","5","EDEP","V9","FY12",0,"MRS","2013-05-16T12:36:00",0]
["881|BDEO|V9|FY13","88","1","BDEO","V9","FY13",18349814.752601746,"FA1","2013-05-16T09:47:46",0]
["881|BDTO|V9|FY13","88","1","BDTO","V9","FY13",21678134.894416101,"FA1","2013-05-16T09:47:46",0]
["881|BDTD|V9|FY13","88","1","BDTD","V9","FY13",-367921.79558390001,"FA1","2013-05-16T09:47:46",0]
["881|BPTD|V9|FY13","88","1","BPTD","V9","FY13",-45523.953296513704,"FA1","2013-05-16T09:47:46",0]
["881|BSEO|V9|FY13","88","1","BSEO","V9","FY13",24303.49189193776,"FA1","2013-05-16T09:47:46",0]
["881|BSEA|V9|FY13","88","1","BSEA","V9","FY13",6000,"FA1","2013-05-16T09:47:46",0]
["881|BMEI|V9|FY13","88","1","BMEI","V9","FY13",1401.6666666666665,"FA1","2013-05-16T09:47:46",0]
["882|BDEO|V9|FY13","88","2","BDEO","V9","FY13",6887701.9215033893,"FA1","2013-05-16T09:47:46",0]
["882|BDTD|V9|FY13","88","2","BDTD","V9","FY13",-185356.06026685101,"FA1","2013-05-16T09:47:46",0]
["882|BPTD|V9|FY13","88","2","BPTD","V9","FY13",-53874.575094199128,"FA1","2013-05-16T09:47:46",0]
["882|BTEO|V9|FY13","88","2","BTEO","V9","FY13",2283745.5483801276,"FA1","2013-05-16T09:47:46",0]
["881|BBEA|V9|FY13","88","1","BBEA","V9","FY13",-25927.471872876118,"FA1","2013-05-16T09:47:46",0]
["881|BBTD|V9|FY13","88","1","BBTD","V9","FY13",-292.05600606017373,"FA1","2013-05-16T09:47:46",0]
["881|BETO|V9|FY13","88","1","BETO","V9","FY13",99887.480374248902,"FA1","2013-05-16T09:47:46",0]
["881|BETD|V9|FY13","88","1","BETD","V9","FY13",-26995.46372016683,"FA1","2013-05-16T09:47:46",0]
["881|BCTO|V9|FY13","88","1","BCTO","V9","FY13",188.22574439500679,"FA1","2013-05-16T09:47:46",0]
["881|BIEA|V9|FY13","88","1","BIEA","V9","FY13",12742.861158639795,"FA1","2013-05-16T09:47:46",0]
["882|BEEO|V9|FY13","88","2","BEEO","V9","FY13",53222.92016019085,"FA1","2013-05-16T09:47:46",0]
["882|BEED|V9|FY13","88","2","BEED","V9","FY13",-25146.726346839754,"FA1","2013-05-16T09:47:46",0]
["881|KDTO|V9|FY11","88","1","KDTO","V9","FY11",11051083.650831513,"AM1","2013-06-04T14:45:57",0]
["881|KPEX|V9|FY11","88","1","KPEX","V9","FY11",-131572,"AM1","2013-06-04T14:45:57",0]
["881|KRED|V9|FY11","88","1","KRED","V9","FY11",-117478.12694565473,"AM1","2013-06-04T14:45:57",0]
["882|KDEI|V9|FY11","88","2","KDEI","V9","FY11",348511.78351987374,"AM1","2013-06-04T14:45:57",0]
["882|KDEA|V9|FY11","88","2","KDEA","V9","FY11",329450,"AM1","2013-06-04T14:45:57",0]
["882|KPEA|V9|FY11","88","2","KPEA","V9","FY11",206950.00000000006,"AM1","2013-06-04T14:45:57",0]
["882|KTEI|V9|FY11","88","2","KTEI","V9","FY11",137952.39176188502,"AM1","2013-06-04T14:45:57",0]
["882|KTED|V9|FY11","88","2","KTED","V9","FY11",-209244.92376535083,"AM1","2013-06-04T14:45:57",0]
["882|KTTD|V9|FY11","88","2","KTTD","V9","FY11",-106937.6304731874,"AM1","2013-06-04T14:45:57",0]
["881|KETO|V9|FY11","88","1","KETO","V9","FY11",166044.23827904413,"AM1","2013-06-04T14:45:57",0]
["881|KCED|V9|FY11","88","1","KCED","V9","FY11",-6938.5402149122801,"AM1","2013-06-04T14:45:57",0]
["881|KCEI|V9|FY11","88","1","KCEI","V9","FY11",642.63786367772229,"AM1","2013-06-04T14:45:57",0]
["881|KIEA|V9|FY11","88","1","KIEA","V9","FY11",1106.4615177525263,"AM1","2013-06-04T14:45:57",0]
["881|KQEI|V9|FY11","88","1","KQEI","V9","FY11",6958.8899598193375,"AM1","2013-06-04T14:45:57",0]
["882|KBTO|V9|FY11","88","2","KBTO","V9","FY11",6352.40624006079,"AM1","2013-06-04T14:45:57",0]
["882|KEED|V9|FY11","88","2","KEED","V9","FY11",-32312.568182115108,"AM1","2013-06-04T14:45:57",0]
["882|KCED|V9|FY11","88","2","KCED","V9","FY11",-4533.1032439975806,"AM1","2013-06-04T14:45:57",0]
["882|KCTD|V9|FY11","88","2","KCTD","V9","FY11",-2576.1415530271056,"AM1","2013-06-04T14:45:57",0]
["882|KITD|V9|FY11","88","2","KITD","V9","FY11",-120.47933571345777,"AM1","2013-06-04T14:45:57",0]
["882|KQTD|V9|FY11","88","2","KQTD","V9","FY11",-25257.767703934544,"AM1","2013-06-04T14:45:57",0]
["881|KPTX|V9|FY11","88","1","KPTX","V9","FY11",-120649.03480772153,"AM1","2013-06-04T14:45:57",0]
["881|KDEI|V9|FY12","88","1","KDEI","V9","FY12",198688.0404231823,"AM1","2013-06-04T14:45:57",0]
["881|KDEA|V9|FY12","88","1","KDEA","V9","FY12",1189424.21,"AM1","2013-06-04T14:45:57",0]
["881|KPED|V9|FY12","88","1","KPED","V9","FY12",-12490.75026188743,"AM1","2013-06-04T14:45:57",0]
["881|KRED|V9|FY12","88","1","KRED","V9","FY12",-119005.34259594827,"AM1","2013-06-04T14:45:57",0]
["881|KSTD|V9|FY12","88","1","KSTD","V9","FY12",-300,"AM1","2013-06-04T14:45:57",0]
["882|KDEO|V9|FY12","88","2","KDEO","V9","FY12",9814599.0000614561,"AM1","2013-06-04T14:45:57",0]
["882|KDEA|V9|FY12","88","2","KDEA","V9","FY12",377770,"AM1","2013-06-04T14:45:57",0]
["882|KPEI|V9|FY12","88","2","KPEI","V9","FY12",25648.263783713832,"AM1","2013-06-04T14:45:57",0]
["882|KTEO|V9|FY12","88","2","KTEO","V9","FY12",3799578.3502711188,"AM1","2013-06-04T14:45:57",0]
["882|KTTD|V9|FY12","88","2","KTTD","V9","FY12",-116367.69127270101,"AM1","2013-06-04T14:45:57",0]
["881|KBTO|V9|FY12","88","1","KBTO","V9","FY12",8930.4231812043963,"AM1","2013-06-04T14:45:57",0]
["881|KEEI|V9|FY12","88","1","KEEI","V9","FY12",1086.0493570971087,"AM1","2013-06-04T14:45:57",0]
["881|KCEA|V9|FY12","88","1","KCEA","V9","FY12",8619.4291168555465,"AM1","2013-06-04T14:45:57",0]
["881|KIEO|V9|FY12","88","1","KIEO","V9","FY12",1011.7484118329096,"AM1","2013-06-04T14:45:57",0]
["881|KIED|V9|FY12","88","1","KIED","V9","FY12",-325.22061064154241,"AM1","2013-06-04T14:45:57",0]
["881|KQED|V9|FY12","88","1","KQED","V9","FY12",-40572.957379731568,"AM1","2013-06-04T14:45:57",0]
["882|KBTO|V9|FY12","88","2","KBTO","V9","FY12",6206.3048993158509,"AM1","2013-06-04T14:45:57",0]
["882|KEED|V9|FY12","88","2","KEED","V9","FY12",-33231.047355267954,"AM1","2013-06-04T14:45:57",0]
["882|KETD|V9|FY12","88","2","KETD","V9","FY12",-21960.03835236693,"AM1","2013-06-04T14:45:57",0]
["882|KCEA|V9|FY12","88","2","KCEA","V9","FY12",5631.2654940083885,"AM1","2013-06-04T14:45:57",0]
["882|KIED|V9|FY12","88","2","KIED","V9","FY12",-212.47388635805265,"AM1","2013-06-04T14:45:57",0]
["882|KQED|V9|FY12","88","2","KQED","V9","FY12",-26507.218956712779,"AM1","2013-06-04T14:45:57",0]
["882|KQEI|V9|FY12","88","2","KQEI","V9","FY12",1360.6864617463616,"AM1","2013-06-04T14:45:57",0]
["882|Hx2W|V9|FY14","88","2","Hx2W","V9","FY14",-1515939.9999999998,"CM4","2013-05-16T09:28:53",0]
["882|BETO|V9|FY13","88","2","BETO","V9","FY13",81508.932363516607,"FA1","2013-05-16T09:47:46",0]
["882|BCEI|V9|FY13","88","2","BCEI","V9","FY13",1697.0810387057195,"FA1","2013-05-16T09:47:46",0]
["882|BCTO|V9|FY13","88","2","BCTO","V9","FY13",120.94404110260179,"FA1","2013-05-16T09:47:46",0]
["881|HD1D|V9|FY11","88","1","HD1D","V9","FY11",33121.599999999999,"CM5","2013-05-16T09:28:54",0]
["882|HD2G|V9|FY12","88","2","HD2G","V9","FY12",55723.909199999995,"CM5","2013-05-16T09:28:54",0]
["881|HS1M|V9|FY13","88","1","HS1M","V9","FY13",6000,"CM5","2013-05-16T09:28:55",0]
["882|HD2G|V9|FY13","88","2","HD2G","V9","FY13",1764213.5468000004,"CM5","2013-05-16T09:28:55",0]
["882|HT2M|V9|FY13","88","2","HT2M","V9","FY13",95800.000000000015,"CM5","2013-05-16T09:28:55",0]
["882|HD2D|V9|FY13","88","2","HD2D","V9","FY13",666220.74151344842,"CM5","2013-05-16T09:28:55",0]
["881|HD1R|V9|FY14","88","1","HD1R","V9","FY14",2680050,"CM5","2013-05-16T09:28:55",0]
["881|HS1M|V9|FY14","88","1","HS1M","V9","FY14",531000,"CM5","2013-05-16T09:28:55",0]
["882|HP2G|V9|FY14","88","2","HP2G","V9","FY14",427770,"CM5","2013-05-16T09:28:55",0]
["882|HT2Q|V9|FY14","88","2","HT2Q","V9","FY14",126000,"CM5","2013-05-16T09:28:55",0]
["881|HD1G|V9|FY15","88","1","HD1G","V9","FY15",764445,"CM5","2013-05-16T09:28:55",0]
["881|HD1M|V9|FY15","88","1","HD1M","V9","FY15",15000,"CM5","2013-05-16T09:28:55",0]
["881|HP1G|V9|FY15","88","1","HP1G","V9","FY15",70400,"CM5","2013-05-16T09:28:55",0]
["882|HP2R|V9|FY15","88","2","HP2R","V9","FY15",321536.00000000006,"CM5","2013-05-16T09:28:55",0]
["881|HD1D|V9|FY15","88","1","HD1D","V9","FY15",974484.95556080306,"CM5","2013-05-16T09:28:55",0]
["881|KDEO|V9|FY13","88","1","KDEO","V9","FY13",15597463.107596548,"AM1","2013-06-04T14:45:57",0]
["881|KDTD|V9|FY13","88","1","KDTD","V9","FY13",-206718.84786148969,"AM1","2013-06-04T14:45:57",0]
["881|KPTO|V9|FY13","88","1","KPTO","V9","FY13",150801.20861360923,"AM1","2013-06-04T14:45:57",0]
["881|KSEO|V9|FY13","88","1","KSEO","V9","FY13",5735.1,"AM1","2013-06-04T14:45:57",0]
["881|KSEI|V9|FY13","88","1","KSEI","V9","FY13",120.4371,"AM1","2013-06-04T14:45:57",0]
["881|KMTO|V9|FY13","88","1","KMTO","V9","FY13",56550,"AM1","2013-06-04T14:45:57",0]
["882|KDED|V9|FY13","88","2","KDED","V9","FY13",-422591.49109307624,"AM1","2013-06-04T14:45:57",0]
["882|KPEI|V9|FY13","88","2","KPEI","V9","FY13",49577.319432881115,"AM1","2013-06-04T14:45:57",0]
["882|KTEI|V9|FY13","88","2","KTEI","V9","FY13",118160.40594730228,"AM1","2013-06-04T14:45:57",0]
["882|KTEA|V9|FY13","88","2","KTEA","V9","FY13",3101201.6232804828,"AM1","2013-06-04T14:45:57",0]
["881|KBEO|V9|FY13","88","1","KBEO","V9","FY13",4.9960036108132044E-13,"AM1","2013-06-04T14:45:57",0]
["881|KLEO|V9|FY13","88","1","KLEO","V9","FY13",559774.73865523026,"AM1","2013-06-04T14:45:57",0]
["881|KLEI|V9|FY13","88","1","KLEI","V9","FY13",11755.269511759836,"AM1","2013-06-04T14:45:57",0]
["881|KCTO|V9|FY13","88","1","KCTO","V9","FY13",13427.071926000746,"AM1","2013-06-04T14:45:57",0]
["881|KITO|V9|FY13","88","1","KITO","V9","FY13",1491.896880666749,"AM1","2013-06-04T14:45:57",0]
["881|KQTO|V9|FY13","88","1","KQTO","V9","FY13",115981.4993303223,"AM1","2013-06-04T14:45:57",0]
["882|KBTO|V9|FY13","88","2","KBTO","V9","FY13",6285.1241784642853,"AM1","2013-06-04T14:45:57",0]
["882|KEEI|V9|FY13","88","2","KEEI","V9","FY13",712.53676383177708,"AM1","2013-06-04T14:45:57",0]
["882|KCEO|V9|FY13","88","2","KCEO","V9","FY13",11403.696013094042,"AM1","2013-06-04T14:45:57",0]
["882|KCTD|V9|FY13","88","2","KCTD","V9","FY13",-15667.546028033243,"AM1","2013-06-04T14:45:57",0]
["882|KIED|V9|FY13","88","2","KIED","V9","FY13",-1072.3455382564223,"AM1","2013-06-04T14:45:57",0]
["882|KQTO|V9|FY13","88","2","KQTO","V9","FY13",75773.303111803631,"AM1","2013-06-04T14:45:57",0]
["882|EOSA|V9|FY13","88","2","EOSA","V9","FY13",-2516.0672965943845,null,"2013-04-30T16:24:59",0]
["881|KDEO|V9|FY14","88","1","KDEO","V9","FY14",16243512.070201414,"AM1","2013-06-04T14:45:57",0]
["881|KDEI|V9|FY14","88","1","KDEI","V9","FY14",443531.48967085348,"AM1","2013-06-04T14:45:57",0]
["881|KPEI|V9|FY14","88","1","KPEI","V9","FY14",6011.1503067046251,"AM1","2013-06-04T14:45:57",0]
["881|KREO|V9|FY14","88","1","KREO","V9","FY14",3584654.4225524906,"AM1","2013-06-04T14:45:57",0]
["881|KRTO|V9|FY14","88","1","KRTO","V9","FY14",2664097.0773118413,"AM1","2013-06-04T14:45:57",0]
["881|KSED|V9|FY14","88","1","KSED","V9","FY14",-41190.442917641732,"AM1","2013-06-04T14:45:57",0]
["881|KMED|V9|FY14","88","1","KMED","V9","FY14",-9915.3659950000001,"AM1","2013-06-04T14:45:57",0]
["882|KDEI|V9|FY14","88","2","KDEI","V9","FY14",316635.52809606382,"AM1","2013-06-04T14:45:57",0]
["882|KPEO|V9|FY14","88","2","KPEO","V9","FY14",2296546.1954686008,"AM1","2013-06-04T14:45:57",0]
["882|KPTO|V9|FY14","88","2","KPTO","V9","FY14",1960638.4995614605,"AM1","2013-06-04T14:45:57",0]
["882|KSED|V9|FY14","88","2","KSED","V9","FY14",-27281.188900951729,"AM1","2013-06-04T14:45:57",0]
["882|KTED|V9|FY14","88","2","KTED","V9","FY14",-416436.18964687159,"AM1","2013-06-04T14:45:57",0]
["881|KBTD|V9|FY14","88","1","KBTD","V9","FY14",-180.6984649962728,"AM1","2013-06-04T14:45:57",0]
["881|KEEO|V9|FY14","88","1","KEEO","V9","FY14",3427.7148418850607,"AM1","2013-06-04T14:45:57",0]
["881|KETD|V9|FY14","88","1","KETD","V9","FY14",-36745.873368013577,"AM1","2013-06-04T14:45:57",0]
["881|KCEO|V9|FY14","88","1","KCEO","V9","FY14",109401.79680911118,"AM1","2013-06-04T14:45:57",0]
["881|KIEA|V9|FY14","88","1","KIEA","V9","FY14",1728.9527207288095,"AM1","2013-06-04T14:45:57",0]
["881|KITO|V9|FY14","88","1","KITO","V9","FY14",10480.468743334441,"AM1","2013-06-04T14:45:57",0]
["881|KQTO|V9|FY14","88","1","KQTO","V9","FY14",73299.365636679708,"AM1","2013-06-04T14:45:57",0]
["882|KEEO|V9|FY14","88","2","KEEO","V9","FY14",-3427.7148418849897,"AM1","2013-06-04T14:45:57",0]
["882|KETO|V9|FY14","88","2","KETO","V9","FY14",66024.669770179418,"AM1","2013-06-04T14:45:57",0]
["882|KLEI|V9|FY14","88","2","KLEI","V9","FY14",17154.245699816132,"AM1","2013-06-04T14:45:57",0]
["882|KCTO|V9|FY14","88","2","KCTO","V9","FY14",60607.820778622452,"AM1","2013-06-04T14:45:57",0]
["882|KITO|V9|FY14","88","2","KITO","V9","FY14",6734.2023087358257,"AM1","2013-06-04T14:45:57",0]
["882|KQTO|V9|FY14","88","2","KQTO","V9","FY14",48347.99129602209,"AM1","2013-06-04T14:45:57",0]
["881|BDEI|V9|FY14","88","1","BDEI","V9","FY14",574756.71710303042,"FA1","2013-05-16T09:47:47",0]
["881|BDEA|V9|FY14","88","1","BDEA","V9","FY14",4170846.7363183429,"FA1","2013-05-16T09:47:47",0]
["881|BPED|V9|FY14","88","1","BPED","V9","FY14",-38548.30575,"FA1","2013-05-16T09:47:47",0]
["881|BPTO|V9|FY14","88","1","BPTO","V9","FY14",1120040.3134069722,"FA1","2013-05-16T09:47:47",0]
["881|BRTO|V9|FY14","88","1","BRTO","V9","FY14",2657443.3921643137,"FA1","2013-05-16T09:47:47",0]
["881|BSEA|V9|FY14","88","1","BSEA","V9","FY14",531000,"FA1","2013-05-16T09:47:47",0]
["881|BMEI|V9|FY14","88","1","BMEI","V9","FY14",5509.0841310416681,"FA1","2013-05-16T09:47:47",0]
["882|BDED|V9|FY14","88","2","BDED","V9","FY14",-346033.22253850196,"FA1","2013-05-16T09:47:47",0]
["882|BDEA|V9|FY14","88","2","BDEA","V9","FY14",1509350.056987735,"FA1","2013-05-16T09:47:47",0]
["882|BPEA|V9|FY14","88","2","BPEA","V9","FY14",1714970,"FA1","2013-05-16T09:47:47",0]
["882|BSTD|V9|FY14","88","2","BSTD","V9","FY14",-13600,"FA1","2013-05-16T09:47:47",0]
["882|BTTO|V9|FY14","88","2","BTTO","V9","FY14",6730500.4329426838,"FA1","2013-05-16T09:47:47",0]
["881|BBEO|V9|FY14","88","1","BBEO","V9","FY14",15845.630762202405,"FA1","2013-05-16T09:47:47",0]
["881|BEEO|V9|FY14","88","1","BEEO","V9","FY14",60329.904311962724,"FA1","2013-05-16T09:47:47",0]
["881|BCEO|V9|FY14","88","1","BCEO","V9","FY14",108254.78919664661,"FA1","2013-05-16T09:47:47",0]
["881|BCTO|V9|FY14","88","1","BCTO","V9","FY14",95571.458689798441,"FA1","2013-05-16T09:47:47",0]
["881|BCTD|V9|FY14","88","1","BCTD","V9","FY14",-40593.061207108163,"FA1","2013-05-16T09:47:47",0]
["881|BITO|V9|FY14","88","1","BITO","V9","FY14",10619.050965533163,"FA1","2013-05-16T09:47:47",0]
["882|BBTD|V9|FY14","88","2","BBTD","V9","FY14",-10397.381903417265,"FA1","2013-05-16T09:47:47",0]
["882|BEEA|V9|FY14","88","2","BEEA","V9","FY14",89868.29577644344,"FA1","2013-05-16T09:47:47",0]
["882|BLEO|V9|FY14","88","2","BLEO","V9","FY14",450852.19379105081,"FA1","2013-05-16T09:47:47",0]
["882|BCTO|V9|FY14","88","2","BCTO","V9","FY14",61409.232117353356,"FA1","2013-05-16T09:47:47",0]
["882|BIEI|V9|FY14","88","2","BIEI","V9","FY14",198.04824939182123,"FA1","2013-05-16T09:47:47",0]
["882|EOLA|V9|FY15","88","2","EOLA","V9","FY15",682639,"FM2","2013-05-16T09:32:26",0]
["883|EOLA|V9|FY15","88","3","EOLA","V9","FY15",413693,"FM2","2013-05-16T09:32:26",0]
["883|EZSW|V9|FY15","88","3","EZSW","V9","FY15",-454,"FM4","2013-05-16T09:32:42",0]
["881|P848|V9|FY15","88","1","P848","V9","FY15",5374,"RM2","2013-05-16T11:47:46",0]
["885|EOSA|V9|FY12","88","5","EOSA","V9","FY12",-4161793.8999999971,"MRS","2013-05-16T12:36:00",0]
["885|EOSC|V9|FY12","88","5","EOSC","V9","FY12",3263.59,"MRS","2013-05-16T12:36:00",0]
["882|RcDC|V9|FY15","88","2","RcDC","V9","FY15",-2139197.9346774458,"AM2","2013-06-04T14:47:04",0]
["881|SR1C|V9|FY14","88","1","SR1C","V9","FY14",103423.18199646944,"AM3","2013-06-04T14:48:10",0]
["881|KDTE|V9|FY11","88","1","KDTE","V9","FY11",-66998.936008511926,"AM4","2013-06-04T14:49:15",0]
["881|KPTE|V9|FY11","88","1","KPTE","V9","FY11",-120649.03480772153,"AM4","2013-06-04T14:49:15",0]
["881|KDEI|V9|FY15","88","1","KDEI","V9","FY15",485579.52767053165,"AM1","2013-06-04T14:45:57",0]
["881|KPEO|V9|FY15","88","1","KPEO","V9","FY15",249436.85170044756,"AM1","2013-06-04T14:45:57",0]
["881|KPTD|V9|FY15","88","1","KPTD","V9","FY15",-10044.002895071309,"AM1","2013-06-04T14:45:57",0]
["881|KRTO|V9|FY15","88","1","KRTO","V9","FY15",2497826.5318625257,"AM1","2013-06-04T14:45:57",0]
["881|KSEI|V9|FY15","88","1","KSEI","V9","FY15",20786.402788702129,"AM1","2013-06-04T14:45:57",0]
["881|KMED|V9|FY15","88","1","KMED","V9","FY15",-18363.250144875004,"AM1","2013-06-04T14:45:57",0]
["882|KDEO|V9|FY15","88","2","KDEO","V9","FY15",12709025.427298997,"AM1","2013-06-04T14:45:57",0]
["882|KDEI|V9|FY15","88","2","KDEI","V9","FY15",350762.4772383417,"AM1","2013-06-04T14:45:57",0]
["882|KDTD|V9|FY15","88","2","KDTD","V9","FY15",-190805.2917582473,"AM1","2013-06-04T14:45:57",0]
["882|KSEO|V9|FY15","88","2","KSEO","V9","FY15",511688.64060565567,"AM1","2013-06-04T14:45:57",0]
["882|KTEO|V9|FY15","88","2","KTEO","V9","FY15",9008958.0211448092,"AM1","2013-06-04T14:45:57",0]
["882|KTED|V9|FY15","88","2","KTED","V9","FY15",-515125.67618077673,"AM1","2013-06-04T14:45:57",0]
["881|KBTO|V9|FY15","88","1","KBTO","V9","FY15",7133.8763851953154,"AM1","2013-06-04T14:45:57",0]
["881|KEEI|V9|FY15","88","1","KEEI","V9","FY15",4014.165811542523,"AM1","2013-06-04T14:45:57",0]
["881|KLEI|V9|FY15","88","1","KLEI","V9","FY15",14645.456459279125,"AM1","2013-06-04T14:45:57",0]
["881|KCEA|V9|FY15","88","1","KCEA","V9","FY15",46232.922311237831,"AM1","2013-06-04T14:45:57",0]
["881|KIEI|V9|FY15","88","1","KIEI","V9","FY15",338.99738751025842,"AM1","2013-06-04T14:45:57",0]
["881|KQED|V9|FY15","88","1","KQED","V9","FY15",-48049.491444218234,"AM1","2013-06-04T14:45:57",0]
["882|KBTO|V9|FY15","88","2","KBTO","V9","FY15",5982.0765793705632,"AM1","2013-06-04T14:45:57",0]
["882|KEEI|V9|FY15","88","2","KEEI","V9","FY15",3366.0587863243604,"AM1","2013-06-04T14:45:57",0]
["882|KETD|V9|FY15","88","2","KETD","V9","FY15",-42384.056580324759,"AM1","2013-06-04T14:45:57",0]
["882|KCEA|V9|FY15","88","2","KCEA","V9","FY15",29706.863289483565,"AM1","2013-06-04T14:45:57",0]
["882|KCTO|V9|FY15","88","2","KCTO","V9","FY15",41997.647209965806,"AM1","2013-06-04T14:45:57",0]
["882|KIEI|V9|FY15","88","2","KIEI","V9","FY15",217.82203120245944,"AM1","2013-06-04T14:45:57",0]
["882|KQEI|V9|FY15","88","2","KQEI","V9","FY15",753.02672731012433,"AM1","2013-06-04T14:45:57",0]
["885|EOSA|V9|FY13","88","5","EOSA","V9","FY13",1245446.4523999998,null,"2013-04-30T16:24:59",0]
["882|EOSA|V9|FY13","88","2","EOSA","V9","FY13",-188.74634127209214,null,"2013-04-30T16:24:59",0]
["881|EOLA|V9|FY14","88","1","EOLA","V9","FY14",607999.7299515357,"RJ","2013-04-30T16:24:59",0]
["885|EOLA|V9|FY14","88","5","EOLA","V9","FY14",-1387638.8436999994,"RJ","2013-04-30T16:24:59",0]
["884|EOSO|V9|FY14","88","4","EOSO","V9","FY14",2401.2269000000001,"MRS","2013-05-15T16:15:48",0]
["881|BDEO|V9|FY11","88","1","BDEO","V9","FY11",18822541.86260175,"FA1","2013-05-16T09:47:45",0]
["881|BDEX|V9|FY11","88","1","BDEX","V9","FY11",-140000,"FA1","2013-05-16T09:47:45",0]
["881|BPED|V9|FY11","88","1","BPED","V9","FY11",-37486,"FA1","2013-05-16T09:47:45",0]
["882|CT2R|V9|FY09","88","2","CT2R","V9","FY09",214017,"CM2","2013-05-16T09:28:38",0]
["881|BRTD|V9|FY11","88","1","BRTD","V9","FY11",-61692.24694861516,"FA1","2013-05-16T09:47:45",0]
["881|BSEO|V9|FY11","88","1","BSEO","V9","FY11",31245.891891937761,"FA1","2013-05-16T09:47:45",0]
["882|BDEX|V9|FY11","88","2","BDEX","V9","FY11",-10000,"FA1","2013-05-16T09:47:45",0]
["882|BPEX|V9|FY11","88","2","BPEX","V9","FY11",-90000,"FA1","2013-05-16T09:47:45",0]
["882|BTEO|V9|FY11","88","2","BTEO","V9","FY11",2633959.3883801275,"FA1","2013-05-16T09:47:45",0]
["882|BTTD|V9|FY11","88","2","BTTD","V9","FY11",-86816.90055660464,"FA1","2013-05-16T09:47:45",0]
["881|BDEO|V9|FY15","88","1","BDEO","V9","FY15",23565025.401224244,"FA1","2013-05-16T09:47:47",0]
["881|BDTD|V9|FY15","88","1","BDTD","V9","FY15",-416839.81839640002,"FA1","2013-05-16T09:47:47",0]
["881|BPTD|V9|FY15","88","1","BPTD","V9","FY15",-48577.28662984704,"FA1","2013-05-16T09:47:47",0]
["881|BREO|V9|FY15","88","1","BREO","V9","FY15",2511986.1546989135,"FA1","2013-05-16T09:47:47",0]
["881|BSED|V9|FY15","88","1","BSED","V9","FY15",-65305.014624999996,"FA1","2013-05-16T09:47:47",0]
["881|BMEO|V9|FY15","88","1","BMEO","V9","FY15",225872.44937270833,"FA1","2013-05-16T09:47:47",0]
["882|BDEO|V9|FY15","88","2","BDEO","V9","FY15",11244540.664902156,"FA1","2013-05-16T09:47:47",0]
["882|BDEI|V9|FY15","88","2","BDEI","V9","FY15",366255.41324485053,"FA1","2013-05-16T09:47:47",0]
["882|BPEO|V9|FY15","88","2","BPEO","V9","FY15",3752463.5696652974,"FA1","2013-05-16T09:47:47",0]
["882|BPEA|V9|FY15","88","2","BPEA","V9","FY15",418304.00000000012,"FA1","2013-05-16T09:47:47",0]
["882|BTEO|V9|FY15","88","2","BTEO","V9","FY15",10095994.118669061,"FA1","2013-05-16T09:47:47",0]
["882|BTEI|V9|FY15","88","2","BTEI","V9","FY15",330380.59262399992,"FA1","2013-05-16T09:47:47",0]
["881|BBED|V9|FY15","88","1","BBED","V9","FY15",-669.65352597192805,"FA1","2013-05-16T09:47:47",0]
["881|BEEI|V9|FY15","88","1","BEEI","V9","FY15",4853.4202286183099,"FA1","2013-05-16T09:47:47",0]
["881|BCEO|V9|FY15","88","1","BCEO","V9","FY15",99858.773022134468,"FA1","2013-05-16T09:47:47",0]
["881|BCEI|V9|FY15","88","1","BCEI","V9","FY15",2839.1039819459584,"FA1","2013-05-16T09:47:47",0]
["881|BIEA|V9|FY15","88","1","BIEA","V9","FY15",4683.4909746692256,"FA1","2013-05-16T09:47:47",0]
["882|BBEI|V9|FY15","88","2","BBEI","V9","FY15",258.91616901342348,"FA1","2013-05-16T09:47:47",0]
["882|BETO|V9|FY15","88","2","BETO","V9","FY15",131813.64162602226,"FA1","2013-05-16T09:47:47",0]
["882|BETD|V9|FY15","88","2","BETD","V9","FY15",-39719.017603812543,"FA1","2013-05-16T09:47:47",0]
["882|BCEA|V9|FY15","88","2","BCEA","V9","FY15",27084.302101619269,"FA1","2013-05-16T09:47:47",0]
["882|BIEI|V9|FY15","88","2","BIEI","V9","FY15",250.89497810939378,"FA1","2013-05-16T09:47:47",0]
["881|BETO|V9|FY11","88","1","BETO","V9","FY11",165237.95598571602,"FA1","2013-05-16T09:47:46",0]
["881|BLEO|V9|FY11","88","1","BLEO","V9","FY11",375527.3803765481,"FA1","2013-05-16T09:47:46",0]
["881|BDTO|V9|FY12","88","1","BDTO","V9","FY12",22031996.590000004,"FA1","2013-05-16T09:47:46",0]
["881|BPTO|V9|FY12","88","1","BPTO","V9","FY12",1211088.22,"FA1","2013-05-16T09:47:46",0]
["881|BSED|V9|FY12","88","1","BSED","V9","FY12",-3471.4,"FA1","2013-05-16T09:47:46",0]
["881|BSTO|V9|FY12","88","1","BSTO","V9","FY12",34167.595947123766,"FA1","2013-05-16T09:47:46",0]
["882|BDTD|V9|FY12","88","2","BDTD","V9","FY12",-168970.73639185101,"FA1","2013-05-16T09:47:46",0]
["882|BPEA|V9|FY12","88","2","BPEA","V9","FY12",94881.250799999994,"FA1","2013-05-16T09:47:46",0]
["882|BTEX|V9|FY12","88","2","BTEX","V9","FY12",0.39999999998485691,"FA1","2013-05-16T09:47:46",0]
["881|BBEA|V9|FY12","88","1","BBEA","V9","FY12",32473.612667837173,"FA1","2013-05-16T09:47:46",0]
["881|BBTD|V9|FY12","88","1","BBTD","V9","FY12",-210.22924612316058,"FA1","2013-05-16T09:47:46",0]
["881|BETO|V9|FY12","88","1","BETO","V9","FY12",135059.29627010852,"FA1","2013-05-16T09:47:46",0]
["882|BBED|V9|FY12","88","2","BBED","V9","FY12",-555.20304120272931,"FA1","2013-05-16T09:47:46",0]
["882|BBEA|V9|FY12","88","2","BBEA","V9","FY12",22567.927332162821,"FA1","2013-05-16T09:47:46",0]
["882|BETO|V9|FY12","88","2","BETO","V9","FY12",93861.080839203802,"FA1","2013-05-16T09:47:46",0]
["882|BCTD|V9|FY12","88","2","BCTD","V9","FY12",-966.32982153916225,"FA1","2013-05-16T09:47:46",0]
["881|BCTD|V9|FY11","88","1","BCTD","V9","FY11",-2437.7689361608618,"FA1","2013-05-16T09:47:46",0]
["882|BBTO|V9|FY11","88","2","BBTO","V9","FY11",6343.2332106761196,"FA1","2013-05-16T09:47:46",0]
["882|BETO|V9|FY11","88","2","BETO","V9","FY11",114834.10304065574,"FA1","2013-05-16T09:47:46",0]
["882|BCTO|V9|FY11","88","2","BCTO","V9","FY11",2681.1493838701322,"FA1","2013-05-16T09:47:46",0]
["402|EOLE|V9|FY11","40","2","EOLE","V9","FY11",6609.4400000000014,"COH"]
["404|EOLE|V9|FY11","40","4","EOLE","V9","FY11",-14990.86,"COH"]
["404|EOLC|V9|FY11","40","4","EOLC","V9","FY11",0,"COH"]
["403|EOSO|V9|FY11","40","3","EOSO","V9","FY11",-1332317.6499999999,"COH"]
["404|EOSA|V9|FY11","40","4","EOSA","V9","FY11",-319760.83666198497,"COH"]
["401|EOSU|V9|FY11","40","1","EOSU","V9","FY11",0,"COH"]
["853|EOLE|V9|FY11","85","3","EOLE","V9","FY11",-1786.2,"COH"]
["854|EOLA|V9|FY11","85","4","EOLA","V9","FY11",-58298.556594128873,"COH"]
["853|EOLC|V9|FY11","85","3","EOLC","V9","FY11",0,"COH"]
["853|EOSO|V9|FY11","85","3","EOSO","V9","FY11",0,"COH"]
["851|EOSU|V9|FY11","85","1","EOSU","V9","FY11",0,"COH"]
["862|EOLE|V9|FY11","86","2","EOLE","V9","FY11",0,"COH"]
["863|EOLA|V9|FY11","86","3","EOLA","V9","FY11",-61035.336888259291,"COH"]
["863|EOLC|V9|FY11","86","3","EOLC","V9","FY11",0,"COH"]
["862|EOSO|V9|FY11","86","2","EOSO","V9","FY11",0,"COH"]
["863|EOSA|V9|FY11","86","3","EOSA","V9","FY11",-45568.307311364981,"COH"]
["871|EOLE|V9|FY11","87","1","EOLE","V9","FY11",0,"COH"]
["872|EOLE|V9|FY11","87","2","EOLE","V9","FY11",0,"COH"]
["873|EOLA|V9|FY11","87","3","EOLA","V9","FY11",-90675.153945956423,"COH"]
["872|EOLC|V9|FY11","87","2","EOLC","V9","FY11",0,"COH"]
["872|EOSA|V9|FY11","87","2","EOSA","V9","FY11",-94812.287969200654,"COH"]
["874|EOSA|V9|FY11","87","4","EOSA","V9","FY11",-5192.8457551075635,"COH"]
["881|EOLE|V9|FY11","88","1","EOLE","V9","FY11",-197.11,"COH"]
["882|EOLA|V9|FY11","88","2","EOLA","V9","FY11",-96024.351534459609,"COH"]
["882|EOLC|V9|FY11","88","2","EOLC","V9","FY11",0,"COH"]
["881|EOSO|V9|FY11","88","1","EOSO","V9","FY11",0,"COH"]
["882|EOSA|V9|FY11","88","2","EOSA","V9","FY11",-96498.096889968612,"COH"]
["884|EOSU|V9|FY11","88","4","EOSU","V9","FY11",0,"COH"]
["851|EOCC|V9|FY11","85","1","EOCC","V9","FY11",780955.23443145666,"COH"]
["862|EOCC|V9|FY11","86","2","EOCC","V9","FY11",67372.997455670818,"COH"]
["864|EOCC|V9|FY11","86","4","EOCC","V9","FY11",11350.548791121271,"COH"]
["881|EOCC|V9|FY11","88","1","EOCC","V9","FY11",56874.923818424279,"COH"]
["883|EOCC|V9|FY11","88","3","EOCC","V9","FY11",81852.913797056768,"COH"]
["404|EOLE|V9|FY11","40","4","EOLE","V9","FY11",0,"COH"]
["401|EOLC|V9|FY11","40","1","EOLC","V9","FY11",0,"COH"]
["401|EOSO|V9|FY11","40","1","EOSO","V9","FY11",0,"COH"]
["404|EOSA|V9|FY11","40","4","EOSA","V9","FY11",0,"COH"]
["401|EOSU|V9|FY11","40","1","EOSU","V9","FY11",0,"COH"]
["853|EOLE|V9|FY11","85","3","EOLE","V9","FY11",0,"COH"]
["854|EOLA|V9|FY11","85","4","EOLA","V9","FY11",0,"COH"]
["851|EOSO|V9|FY11","85","1","EOSO","V9","FY11",0,"COH"]
["853|EOSO|V9|FY11","85","3","EOSO","V9","FY11",0,"COH"]
["854|EOSA|V9|FY11","85","4","EOSA","V9","FY11",0,"COH"]
["863|EOLE|V9|FY11","86","3","EOLE","V9","FY11",0,"COH"]
["863|EOLA|V9|FY11","86","3","EOLA","V9","FY11",0,"COH"]
["864|EOLA|V9|FY11","86","4","EOLA","V9","FY11",0,"COH"]
["861|EOSO|V9|FY11","86","1","EOSO","V9","FY11",0,"COH"]
["863|EOSA|V9|FY11","86","3","EOSA","V9","FY11",0,"COH"]
["862|EOSU|V9|FY11","86","2","EOSU","V9","FY11",0,"COH"]
["872|EOLE|V9|FY11","87","2","EOLE","V9","FY11",0,"COH"]
["873|EOLA|V9|FY11","87","3","EOLA","V9","FY11",0,"COH"]
["874|EOLC|V9|FY11","87","4","EOLC","V9","FY11",0,"COH"]
["872|EOSA|V9|FY11","87","2","EOSA","V9","FY11",0,"COH"]
["873|EOSA|V9|FY11","87","3","EOSA","V9","FY11",0,"COH"]
["883|EOLE|V9|FY11","88","3","EOLE","V9","FY11",0,"COH"]
["882|EOLA|V9|FY11","88","2","EOLA","V9","FY11",0,"COH"]
["883|EOLC|V9|FY11","88","3","EOLC","V9","FY11",0,"COH"]
["884|EOLC|V9|FY11","88","4","EOLC","V9","FY11",0,"COH"]
["882|EOSA|V9|FY11","88","2","EOSA","V9","FY11",0,"COH"]
["882|EOSU|V9|FY11","88","2","EOSU","V9","FY11",0,"COH"]
["851|EOSN|V9|FY11","85","1","EOSN","V9","FY11",0,"COH"]
["852|EOSN|V9|FY11","85","2","EOSN","V9","FY11",0,"COH"]
["864|EOSN|V9|FY11","86","4","EOSN","V9","FY11",0,"COH"]
["881|EOSN|V9|FY11","88","1","EOSN","V9","FY11",0,"COH"]
["402|EOLE|V9|FY12","40","2","EOLE","V9","FY12",-544.72,"COH"]
["402|EOLA|V9|FY12","40","2","EOLA","V9","FY12",-6777495.9609084753,"COH"]
["401|EOLC|V9|FY12","40","1","EOLC","V9","FY12",0,"COH"]
["402|EOSO|V9|FY12","40","2","EOSO","V9","FY12",-4560410.09,"COH"]
["404|EOSA|V9|FY12","40","4","EOSA","V9","FY12",-172858.44150860381,"COH"]
["401|EOSU|V9|FY12","40","1","EOSU","V9","FY12",0,"COH"]
["851|EOLE|V9|FY12","85","1","EOLE","V9","FY12",-1079.1400000000001,"COH"]
["854|EOLA|V9|FY12","85","4","EOLA","V9","FY12",-39274.083209089164,"COH"]
["851|EOSO|V9|FY12","85","1","EOSO","V9","FY12",-40056.520000000004,"COH"]
["853|EOSO|V9|FY12","85","3","EOSO","V9","FY12",0,"COH"]
["854|EOSA|V9|FY12","85","4","EOSA","V9","FY12",-20870.6831693682,"COH"]
["861|EOLE|V9|FY12","86","1","EOLE","V9","FY12",-419.10999999999996,"COH"]
["861|EOLA|V9|FY12","86","1","EOLA","V9","FY12",-366131.1207863483,"COH"]
["864|EOLA|V9|FY12","86","4","EOLA","V9","FY12",-8978.1750173578657,"COH"]
["863|EOSO|V9|FY12","86","3","EOSO","V9","FY12",0,"COH"]
["863|EOSA|V9|FY12","86","3","EOSA","V9","FY12",-110822.25667417033,"COH"]
["864|EOSU|V9|FY12","86","4","EOSU","V9","FY12",0,"COH"]
["871|EOLA|V9|FY12","87","1","EOLA","V9","FY12",-382741.56781619304,"COH"]
["873|EOLA|V9|FY12","87","3","EOLA","V9","FY12",-506576.14968533511,"COH"]
["874|EOLC|V9|FY12","87","4","EOLC","V9","FY12",0,"COH"]
["872|EOSO|V9|FY12","87","2","EOSO","V9","FY12",-5276.95,"COH"]
["873|EOSA|V9|FY12","87","3","EOSA","V9","FY12",-356899.29547755787,"COH"]
["874|EOSU|V9|FY12","87","4","EOSU","V9","FY12",0,"COH"]
["884|EOLE|V9|FY12","88","4","EOLE","V9","FY12",0,"COH"]
["883|EOLC|V9|FY12","88","3","EOLC","V9","FY12",0,"COH"]
["882|EOSO|V9|FY12","88","2","EOSO","V9","FY12",-3675.09,"COH"]
["882|EOSA|V9|FY12","88","2","EOSA","V9","FY12",-164642.00408693388,"COH"]
["883|EOSU|V9|FY12","88","3","EOSU","V9","FY12",0,"COH"]
["404|EOCC|V9|FY12","40","4","EOCC","V9","FY12",456255.45657024893,"COH"]
["852|EOCC|V9|FY12","85","2","EOCC","V9","FY12",2633222.4303098014,"COH"]
["863|EOCC|V9|FY12","86","3","EOCC","V9","FY12",314569.25413136353,"COH"]
["882|EOCC|V9|FY12","88","2","EOCC","V9","FY12",485053.22827513155,"COH"]
["402|EOLE|V9|FY12","40","2","EOLE","V9","FY12",0,"COH"]
["403|EOLE|V9|FY12","40","3","EOLE","V9","FY12",-66424.63,"COH"]
["401|EOLC|V9|FY12","40","1","EOLC","V9","FY12",0,"COH"]
["402|EOSO|V9|FY12","40","2","EOSO","V9","FY12",-3460529.06,"COH"]
["401|EOSA|V9|FY12","40","1","EOSA","V9","FY12",0,"COH"]
["401|EOSU|V9|FY12","40","1","EOSU","V9","FY12",0,"COH"]
["852|EOLE|V9|FY12","85","2","EOLE","V9","FY12",0,"COH"]
["853|EOLA|V9|FY12","85","3","EOLA","V9","FY12",0,"COH"]
["851|EOSO|V9|FY12","85","1","EOSO","V9","FY12",0,"COH"]
["852|EOSO|V9|FY12","85","2","EOSO","V9","FY12",0,"COH"]
["851|EOSU|V9|FY12","85","1","EOSU","V9","FY12",0,"COH"]
["861|EOLE|V9|FY12","86","1","EOLE","V9","FY12",0,"COH"]
["863|EOLA|V9|FY12","86","3","EOLA","V9","FY12",0,"COH"]
["864|EOLA|V9|FY12","86","4","EOLA","V9","FY12",0,"COH"]
["861|EOSO|V9|FY12","86","1","EOSO","V9","FY12",0,"COH"]
["864|EOSO|V9|FY12","86","4","EOSO","V9","FY12",0,"COH"]
["864|EOSU|V9|FY12","86","4","EOSU","V9","FY12",0,"COH"]
["871|EOLE|V9|FY12","87","1","EOLE","V9","FY12",0,"COH"]
["873|EOLA|V9|FY12","87","3","EOLA","V9","FY12",0,"COH"]
["874|EOLC|V9|FY12","87","4","EOLC","V9","FY12",0,"COH"]
["874|EOSO|V9|FY12","87","4","EOSO","V9","FY12",0,"COH"]
["873|EOSA|V9|FY12","87","3","EOSA","V9","FY12",0,"COH"]
["874|EOSU|V9|FY12","87","4","EOSU","V9","FY12",0,"COH"]
["882|EOLA|V9|FY12","88","2","EOLA","V9","FY12",0,"COH"]
["883|EOLC|V9|FY12","88","3","EOLC","V9","FY12",0,"COH"]
["884|EOLC|V9|FY12","88","4","EOLC","V9","FY12",0,"COH"]
["884|EOSO|V9|FY12","88","4","EOSO","V9","FY12",0,"COH"]
["883|EOSU|V9|FY12","88","3","EOSU","V9","FY12",0,"COH"]
["404|EOSN|V9|FY12","40","4","EOSN","V9","FY12",0,"COH"]
["852|EOSN|V9|FY12","85","2","EOSN","V9","FY12",0,"COH"]
["863|EOSN|V9|FY12","86","3","EOSN","V9","FY12",0,"COH"]
["873|EOSN|V9|FY12","87","3","EOSN","V9","FY12",0,"COH"]
["403|EOLE|V9|FY13","40","3","EOLE","V9","FY13",-974256.75730000006,"COH"]
["404|EOLE|V9|FY13","40","4","EOLE","V9","FY13",0,"COH"]
["403|EOLC|V9|FY13","40","3","EOLC","V9","FY13",-1067168.3839,"COH"]
["403|EOSO|V9|FY13","40","3","EOSO","V9","FY13",-4765640.5888999999,"COH"]
["404|EOSA|V9|FY13","40","4","EOSA","V9","FY13",-18395.43304804595,"COH"]
["851|EOLE|V9|FY13","85","1","EOLE","V9","FY13",-54991.523200000003,"COH"]
["853|EOLE|V9|FY13","85","3","EOLE","V9","FY13",-12457.240299999999,"COH"]
["852|EOLA|V9|FY13","85","2","EOLA","V9","FY13",-2434521.8071424323,"COH"]
["852|EOSO|V9|FY13","85","2","EOSO","V9","FY13",-347998.54570000002,"COH"]
["853|EOSO|V9|FY13","85","3","EOSO","V9","FY13",0,"COH"]
["854|EOSA|V9|FY13","85","4","EOSA","V9","FY13",-130917.53715103517,"COH"]
["862|EOLE|V9|FY13","86","2","EOLE","V9","FY13",-4850.6361999999999,"COH"]
["863|EOLA|V9|FY13","86","3","EOLA","V9","FY13",-9677.648831379287,"COH"]
["862|EOLC|V9|FY13","86","2","EOLC","V9","FY13",0,"COH"]
["862|EOSO|V9|FY13","86","2","EOSO","V9","FY13",-28898.081000000002,"COH"]
["863|EOSA|V9|FY13","86","3","EOSA","V9","FY13",-7611.2358750224939,"COH"]
["864|EOSU|V9|FY13","86","4","EOSU","V9","FY13",0,"COH"]
["872|EOLE|V9|FY13","87","2","EOLE","V9","FY13",-4850.6361999999999,"COH"]
["872|EOLC|V9|FY13","87","2","EOLC","V9","FY13",0,"COH"]
["871|EOSO|V9|FY13","87","1","EOSO","V9","FY13",-41885.310299999997,"COH"]
["872|EOSA|V9|FY13","87","2","EOSA","V9","FY13",-334704.26085299894,"COH"]
["873|EOSA|V9|FY13","87","3","EOSA","V9","FY13",-5778.1875661736376,"COH"]
["881|EOLE|V9|FY13","88","1","EOLE","V9","FY13",-4999.2258000000002,"COH"]
["882|EOLA|V9|FY13","88","2","EOLA","V9","FY13",-165662.16984818401,"COH"]
["881|EOLC|V9|FY13","88","1","EOLC","V9","FY13",0,"COH"]
["881|EOSO|V9|FY13","88","1","EOSO","V9","FY13",-31737.7552,"COH"]
["883|EOSA|V9|FY13","88","3","EOSA","V9","FY13",-1779.8527434518699,"COH"]
["884|EOSU|V9|FY13","88","4","EOSU","V9","FY13",0,"COH"]
["851|EOCC|V9|FY13","85","1","EOCC","V9","FY13",4018644.9384544352,"COH"]
["861|EOCC|V9|FY13","86","1","EOCC","V9","FY13",423732.68799850432,"COH"]
["864|EOCC|V9|FY13","86","4","EOCC","V9","FY13",0,"COH"]
["881|EOCC|V9|FY13","88","1","EOCC","V9","FY13",214621.30290960253,"COH"]
["403|EOLE|V9|FY13","40","3","EOLE","V9","FY13",-486665.82079999999,"COH"]
["404|EOLE|V9|FY13","40","4","EOLE","V9","FY13",0,"COH"]
["401|EOLC|V9|FY13","40","1","EOLC","V9","FY13",0,"COH"]
["404|EOLC|V9|FY13","40","4","EOLC","V9","FY13",0,"COH"]
["404|EOSA|V9|FY13","40","4","EOSA","V9","FY13",0,"COH"]
["402|EOSU|V9|FY13","40","2","EOSU","V9","FY13",0,"COH"]
["853|EOLE|V9|FY13","85","3","EOLE","V9","FY13",0,"COH"]
["854|EOLA|V9|FY13","85","4","EOLA","V9","FY13",0,"COH"]
["854|EOLC|V9|FY13","85","4","EOLC","V9","FY13",0,"COH"]
["853|EOSO|V9|FY13","85","3","EOSO","V9","FY13",0,"COH"]
["854|EOSA|V9|FY13","85","4","EOSA","V9","FY13",0,"COH"]
["862|EOLE|V9|FY13","86","2","EOLE","V9","FY13",0,"COH"]
["863|EOLA|V9|FY13","86","3","EOLA","V9","FY13",0,"COH"]
["864|EOLC|V9|FY13","86","4","EOLC","V9","FY13",0,"COH"]
["861|EOSO|V9|FY13","86","1","EOSO","V9","FY13",-142656,"COH"]
["862|EOSO|V9|FY13","86","2","EOSO","V9","FY13",-61520,"COH"]
["863|EOSO|V9|FY13","86","3","EOSO","V9","FY13",0,"COH"]
["864|EOSO|V9|FY13","86","4","EOSO","V9","FY13",0,"COH"]
["861|EOSA|V9|FY13","86","1","EOSA","V9","FY13",0,"COH"]
["862|EOSA|V9|FY13","86","2","EOSA","V9","FY13",0,"COH"]
["863|EOSA|V9|FY13","86","3","EOSA","V9","FY13",0,"COH"]
["864|EOSA|V9|FY13","86","4","EOSA","V9","FY13",0,"COH"]
["861|EOSU|V9|FY13","86","1","EOSU","V9","FY13",0,"COH"]
["862|EOSU|V9|FY13","86","2","EOSU","V9","FY13",0,"COH"]
["863|EOSU|V9|FY13","86","3","EOSU","V9","FY13",0,"COH"]
["864|EOSU|V9|FY13","86","4","EOSU","V9","FY13",0,"COH"]
["871|EOLE|V9|FY13","87","1","EOLE","V9","FY13",0,"COH"]
["872|EOLE|V9|FY13","87","2","EOLE","V9","FY13",0,"COH"]
["873|EOLE|V9|FY13","87","3","EOLE","V9","FY13",0,"COH"]
["874|EOLE|V9|FY13","87","4","EOLE","V9","FY13",0,"COH"]
["871|EOLA|V9|FY13","87","1","EOLA","V9","FY13",0,"COH"]
["872|EOLA|V9|FY13","87","2","EOLA","V9","FY13",0,"COH"]
["873|EOLA|V9|FY13","87","3","EOLA","V9","FY13",0,"COH"]
["874|EOLA|V9|FY13","87","4","EOLA","V9","FY13",0,"COH"]
["871|EOLC|V9|FY13","87","1","EOLC","V9","FY13",0,"COH"]
["872|EOLC|V9|FY13","87","2","EOLC","V9","FY13",0,"COH"]
["873|EOLC|V9|FY13","87","3","EOLC","V9","FY13",0,"COH"]
["874|EOLC|V9|FY13","87","4","EOLC","V9","FY13",0,"COH"]
["871|EOSO|V9|FY13","87","1","EOSO","V9","FY13",-97022,"COH"]
["872|EOSO|V9|FY13","87","2","EOSO","V9","FY13",-64836,"COH"]
["873|EOSO|V9|FY13","87","3","EOSO","V9","FY13",0,"COH"]
["874|EOSO|V9|FY13","87","4","EOSO","V9","FY13",0,"COH"]
["871|EOSA|V9|FY13","87","1","EOSA","V9","FY13",0,"COH"]
["872|EOSA|V9|FY13","87","2","EOSA","V9","FY13",0,"COH"]
["873|EOSA|V9|FY13","87","3","EOSA","V9","FY13",0,"COH"]
["874|EOSA|V9|FY13","87","4","EOSA","V9","FY13",0,"COH"]
["871|EOSU|V9|FY13","87","1","EOSU","V9","FY13",0,"COH"]
["872|EOSU|V9|FY13","87","2","EOSU","V9","FY13",0,"COH"]
["873|EOSU|V9|FY13","87","3","EOSU","V9","FY13",0,"COH"]
["874|EOSU|V9|FY13","87","4","EOSU","V9","FY13",0,"COH"]
["881|EOLE|V9|FY13","88","1","EOLE","V9","FY13",0,"COH"]
["882|EOLE|V9|FY13","88","2","EOLE","V9","FY13",0,"COH"]
["883|EOLE|V9|FY13","88","3","EOLE","V9","FY13",0,"COH"]
["884|EOLE|V9|FY13","88","4","EOLE","V9","FY13",0,"COH"]
["881|EOLA|V9|FY13","88","1","EOLA","V9","FY13",0,"COH"]
["882|EOLA|V9|FY13","88","2","EOLA","V9","FY13",0,"COH"]
["883|EOLA|V9|FY13","88","3","EOLA","V9","FY13",0,"COH"]
["884|EOLA|V9|FY13","88","4","EOLA","V9","FY13",0,"COH"]
["881|EOLC|V9|FY13","88","1","EOLC","V9","FY13",0,"COH"]
["882|EOLC|V9|FY13","88","2","EOLC","V9","FY13",0,"COH"]
["883|EOLC|V9|FY13","88","3","EOLC","V9","FY13",0,"COH"]
["884|EOLC|V9|FY13","88","4","EOLC","V9","FY13",0,"COH"]
["881|EOSO|V9|FY13","88","1","EOSO","V9","FY13",-73689,"COH"]
["882|EOSO|V9|FY13","88","2","EOSO","V9","FY13",-46962,"COH"]
["883|EOSO|V9|FY13","88","3","EOSO","V9","FY13",0,"COH"]
["884|EOSO|V9|FY13","88","4","EOSO","V9","FY13",0,"COH"]
["881|EOSA|V9|FY13","88","1","EOSA","V9","FY13",0,"COH"]
["882|EOSA|V9|FY13","88","2","EOSA","V9","FY13",0,"COH"]
["883|EOSA|V9|FY13","88","3","EOSA","V9","FY13",0,"COH"]
["884|EOSA|V9|FY13","88","4","EOSA","V9","FY13",0,"COH"]
["881|EOSU|V9|FY13","88","1","EOSU","V9","FY13",0,"COH"]
["882|EOSU|V9|FY13","88","2","EOSU","V9","FY13",0,"COH"]
["883|EOSU|V9|FY13","88","3","EOSU","V9","FY13",0,"COH"]
["884|EOSU|V9|FY13","88","4","EOSU","V9","FY13",0,"COH"]
["401|EOSN|V9|FY13","40","1","EOSN","V9","FY13",5610942,"COH"]
["402|EOSN|V9|FY13","40","2","EOSN","V9","FY13",5437990.396942554,"COH"]
["403|EOSN|V9|FY13","40","3","EOSN","V9","FY13",33201439.603457447,"COH"]
["404|EOSN|V9|FY13","40","4","EOSN","V9","FY13",141854,"COH"]
["851|EOSN|V9|FY13","85","1","EOSN","V9","FY13",873368,"COH"]
["852|EOSN|V9|FY13","85","2","EOSN","V9","FY13",791187,"COH"]
["853|EOSN|V9|FY13","85","3","EOSN","V9","FY13",0,"COH"]
["854|EOSN|V9|FY13","85","4","EOSN","V9","FY13",0,"COH"]
["861|EOSN|V9|FY13","86","1","EOSN","V9","FY13",142656,"COH"]
["862|EOSN|V9|FY13","86","2","EOSN","V9","FY13",61520,"COH"]
["863|EOSN|V9|FY13","86","3","EOSN","V9","FY13",0,"COH"]
["864|EOSN|V9|FY13","86","4","EOSN","V9","FY13",0,"COH"]
["871|EOSN|V9|FY13","87","1","EOSN","V9","FY13",97022,"COH"]
["872|EOSN|V9|FY13","87","2","EOSN","V9","FY13",64836,"COH"]
["873|EOSN|V9|FY13","87","3","EOSN","V9","FY13",0,"COH"]
["874|EOSN|V9|FY13","87","4","EOSN","V9","FY13",0,"COH"]
["881|EOSN|V9|FY13","88","1","EOSN","V9","FY13",73689,"COH"]
["882|EOSN|V9|FY13","88","2","EOSN","V9","FY13",46962,"COH"]
["883|EOSN|V9|FY13","88","3","EOSN","V9","FY13",0,"COH"]
["884|EOSN|V9|FY13","88","4","EOSN","V9","FY13",0,"COH"]
["401|EOLE|V9|FY14","40","1","EOLE","V9","FY14",-476203.35940000002,"COH"]
["402|EOLE|V9|FY14","40","2","EOLE","V9","FY14",-529299.57590000005,"COH"]
["403|EOLE|V9|FY14","40","3","EOLE","V9","FY14",-630778.72930000001,"COH"]
["404|EOLE|V9|FY14","40","4","EOLE","V9","FY14",0,"COH"]
["401|EOLA|V9|FY14","40","1","EOLA","V9","FY14",-9390907.7603276223,"COH"]
["402|EOLA|V9|FY14","40","2","EOLA","V9","FY14",-9544279.7313044481,"COH"]
["403|EOLA|V9|FY14","40","3","EOLA","V9","FY14",-2715278.9547939622,"COH"]
["404|EOLA|V9|FY14","40","4","EOLA","V9","FY14",-124008.09313417031,"COH"]
["401|EOLC|V9|FY14","40","1","EOLC","V9","FY14",0,"COH"]
["402|EOLC|V9|FY14","40","2","EOLC","V9","FY14",0,"COH"]
["403|EOLC|V9|FY14","40","3","EOLC","V9","FY14",0,"COH"]
["404|EOLC|V9|FY14","40","4","EOLC","V9","FY14",0,"COH"]
["401|EOSO|V9|FY14","40","1","EOSO","V9","FY14",-3920200.8646999998,"COH"]
["402|EOSO|V9|FY14","40","2","EOSO","V9","FY14",-5451869.8073000005,"COH"]
["403|EOSO|V9|FY14","40","3","EOSO","V9","FY14",-7226250,"COH"]
["404|EOSO|V9|FY14","40","4","EOSO","V9","FY14",0,"COH"]
["401|EOSA|V9|FY14","40","1","EOSA","V9","FY14",-7092563.6438814327,"COH"]
["402|EOSA|V9|FY14","40","2","EOSA","V9","FY14",-7230404.4540694868,"COH"]
["403|EOSA|V9|FY14","40","3","EOSA","V9","FY14",-2120587.6823930168,"COH"]
["404|EOSA|V9|FY14","40","4","EOSA","V9","FY14",-98278.795405171826,"COH"]
["401|EOSU|V9|FY14","40","1","EOSU","V9","FY14",-742197.77519999992,"COH"]
["402|EOSU|V9|FY14","40","2","EOSU","V9","FY14",-376371.9558,"COH"]
["403|EOSU|V9|FY14","40","3","EOSU","V9","FY14",0,"COH"]
["404|EOSU|V9|FY14","40","4","EOSU","V9","FY14",0,"COH"]
["851|EOLE|V9|FY14","85","1","EOLE","V9","FY14",-44404.573799999998,"COH"]
["852|EOLE|V9|FY14","85","2","EOLE","V9","FY14",-52368.740000000005,"COH"]
["853|EOLE|V9|FY14","85","3","EOLE","V9","FY14",-30105.406899999998,"COH"]
["854|EOLE|V9|FY14","85","4","EOLE","V9","FY14",0,"COH"]
["851|EOLA|V9|FY14","85","1","EOLA","V9","FY14",-1479688.8689474524,"COH"]
["852|EOLA|V9|FY14","85","2","EOLA","V9","FY14",-2043462.8300103608,"COH"]
["853|EOLA|V9|FY14","85","3","EOLA","V9","FY14",-283211.58263460116,"COH"]
["854|EOLA|V9|FY14","85","4","EOLA","V9","FY14",0,"COH"]
["851|EOLC|V9|FY14","85","1","EOLC","V9","FY14",0,"COH"]
["852|EOLC|V9|FY14","85","2","EOLC","V9","FY14",0,"COH"]
["853|EOLC|V9|FY14","85","3","EOLC","V9","FY14",0,"COH"]
["854|EOLC|V9|FY14","85","4","EOLC","V9","FY14",0,"COH"]
["851|EOSO|V9|FY14","85","1","EOSO","V9","FY14",-80755.190700000006,"COH"]
["852|EOSO|V9|FY14","85","2","EOSO","V9","FY14",-66585.850699999995,"COH"]
["853|EOSO|V9|FY14","85","3","EOSO","V9","FY14",0,"COH"]
["854|EOSO|V9|FY14","85","4","EOSO","V9","FY14",0,"COH"]
["851|EOSA|V9|FY14","85","1","EOSA","V9","FY14",-1122634.006817905,"COH"]
["852|EOSA|V9|FY14","85","2","EOSA","V9","FY14",-1571783.5525611059,"COH"]
["853|EOSA|V9|FY14","85","3","EOSA","V9","FY14",-220444.18342720161,"COH"]
["854|EOSA|V9|FY14","85","4","EOSA","V9","FY14",0,"COH"]
["851|EOSU|V9|FY14","85","1","EOSU","V9","FY14",-123218.47900000001,"COH"]
["852|EOSU|V9|FY14","85","2","EOSU","V9","FY14",-297200.89779999998,"COH"]
["853|EOSU|V9|FY14","85","3","EOSU","V9","FY14",0,"COH"]
["854|EOSU|V9|FY14","85","4","EOSU","V9","FY14",0,"COH"]
["861|EOLE|V9|FY14","86","1","EOLE","V9","FY14",-4036.7794999999996,"COH"]
["862|EOLE|V9|FY14","86","2","EOLE","V9","FY14",-6039.5048999999999,"COH"]
["863|EOLE|V9|FY14","86","3","EOLE","V9","FY14",-3085.5945000000002,"COH"]
["864|EOLE|V9|FY14","86","4","EOLE","V9","FY14",0,"COH"]
["861|EOLA|V9|FY14","86","1","EOLA","V9","FY14",-215507.31015556544,"COH"]
["862|EOLA|V9|FY14","86","2","EOLA","V9","FY14",-225250.9324677948,"COH"]
["863|EOLA|V9|FY14","86","3","EOLA","V9","FY14",-5241.1325930494304,"COH"]
["864|EOLA|V9|FY14","86","4","EOLA","V9","FY14",0,"COH"]
["861|EOLC|V9|FY14","86","1","EOLC","V9","FY14",0,"COH"]
["862|EOLC|V9|FY14","86","2","EOLC","V9","FY14",0,"COH"]
["863|EOLC|V9|FY14","86","3","EOLC","V9","FY14",0,"COH"]
["864|EOLC|V9|FY14","86","4","EOLC","V9","FY14",0,"COH"]
["861|EOSO|V9|FY14","86","1","EOSO","V9","FY14",-13948.123500000002,"COH"]
["862|EOSO|V9|FY14","86","2","EOSO","V9","FY14",-10912.294600000001,"COH"]
["863|EOSO|V9|FY14","86","3","EOSO","V9","FY14",0,"COH"]
["864|EOSO|V9|FY14","86","4","EOSO","V9","FY14",0,"COH"]
["861|EOSA|V9|FY14","86","1","EOSA","V9","FY14",-164832.99147990398,"COH"]
["862|EOSA|V9|FY14","86","2","EOSA","V9","FY14",-172838.87493419345,"COH"]
["863|EOSA|V9|FY14","86","3","EOSA","V9","FY14",-3789.4768683720458,"COH"]
["864|EOSA|V9|FY14","86","4","EOSA","V9","FY14",0,"COH"]
["861|EOSU|V9|FY14","86","1","EOSU","V9","FY14",-18052.017,"COH"]
["862|EOSU|V9|FY14","86","2","EOSU","V9","FY14",-40211.012300000002,"COH"]
["863|EOSU|V9|FY14","86","3","EOSU","V9","FY14",0,"COH"]
["864|EOSU|V9|FY14","86","4","EOSU","V9","FY14",0,"COH"]
["871|EOLE|V9|FY14","87","1","EOLE","V9","FY14",-4036.7794999999996,"COH"]
["872|EOLE|V9|FY14","87","2","EOLE","V9","FY14",-6039.5048999999999,"COH"]
["873|EOLE|V9|FY14","87","3","EOLE","V9","FY14",-3085.5945000000002,"COH"]
["874|EOLE|V9|FY14","87","4","EOLE","V9","FY14",0,"COH"]
["871|EOLA|V9|FY14","87","1","EOLA","V9","FY14",-282888.18578891089,"COH"]
["872|EOLA|V9|FY14","87","2","EOLA","V9","FY14",-411584.41410793818,"COH"]
["873|EOLA|V9|FY14","87","3","EOLA","V9","FY14",-10447.215292927189,"COH"]
["874|EOLA|V9|FY14","87","4","EOLA","V9","FY14",0,"COH"]
["871|EOLC|V9|FY14","87","1","EOLC","V9","FY14",0,"COH"]
["872|EOLC|V9|FY14","87","2","EOLC","V9","FY14",0,"COH"]
["873|EOLC|V9|FY14","87","3","EOLC","V9","FY14",0,"COH"]
["874|EOLC|V9|FY14","87","4","EOLC","V9","FY14",0,"COH"]
["871|EOSO|V9|FY14","87","1","EOSO","V9","FY14",-12844.654500000001,"COH"]
["872|EOSO|V9|FY14","87","2","EOSO","V9","FY14",-9863.9130000000005,"COH"]
["873|EOSO|V9|FY14","87","3","EOSO","V9","FY14",0,"COH"]
["874|EOSO|V9|FY14","87","4","EOSO","V9","FY14",0,"COH"]
["871|EOSA|V9|FY14","87","1","EOSA","V9","FY14",-219337.0984804102,"COH"]
["872|EOSA|V9|FY14","87","2","EOSA","V9","FY14",-321560.11929994606,"COH"]
["873|EOSA|V9|FY14","87","3","EOSA","V9","FY14",-7915.3973917213934,"COH"]
["874|EOSA|V9|FY14","87","4","EOSA","V9","FY14",0,"COH"]
["871|EOSU|V9|FY14","87","1","EOSU","V9","FY14",-15607.884,"COH"]
["872|EOSU|V9|FY14","87","2","EOSU","V9","FY14",-123988.8953,"COH"]
["873|EOSU|V9|FY14","87","3","EOSU","V9","FY14",0,"COH"]
["874|EOSU|V9|FY14","87","4","EOSU","V9","FY14",0,"COH"]
["881|EOLE|V9|FY14","88","1","EOLE","V9","FY14",-4036.7794999999996,"COH"]
["882|EOLE|V9|FY14","88","2","EOLE","V9","FY14",-5336.2142999999996,"COH"]
["883|EOLE|V9|FY14","88","3","EOLE","V9","FY14",-2893.788,"COH"]
["884|EOLE|V9|FY14","88","4","EOLE","V9","FY14",0,"COH"]
["881|EOLA|V9|FY14","88","1","EOLA","V9","FY14",-144308.85182522185,"COH"]
["882|EOLA|V9|FY14","88","2","EOLA","V9","FY14",-169796.67411507529,"COH"]
["883|EOLA|V9|FY14","88","3","EOLA","V9","FY14",-1583.5133009038509,"COH"]
["884|EOLA|V9|FY14","88","4","EOLA","V9","FY14",0,"COH"]
["881|EOLC|V9|FY14","88","1","EOLC","V9","FY14",0,"COH"]
["882|EOLC|V9|FY14","88","2","EOLC","V9","FY14",0,"COH"]
["883|EOLC|V9|FY14","88","3","EOLC","V9","FY14",0,"COH"]
["884|EOLC|V9|FY14","88","4","EOLC","V9","FY14",0,"COH"]
["881|EOSO|V9|FY14","88","1","EOSO","V9","FY14",-8883.4650000000001,"COH"]
["882|EOSO|V9|FY14","88","2","EOSO","V9","FY14",-6880.3108999999995,"COH"]
["883|EOSO|V9|FY14","88","3","EOSO","V9","FY14",0,"COH"]
["884|EOSO|V9|FY14","88","4","EOSO","V9","FY14",0,"COH"]
["881|EOSA|V9|FY14","88","1","EOSA","V9","FY14",-110613.7838747073,"COH"]
["882|EOSA|V9|FY14","88","2","EOSA","V9","FY14",-130987.0733812796,"COH"]
["883|EOSA|V9|FY14","88","3","EOSA","V9","FY14",-890.7433341513331,"COH"]
["884|EOSA|V9|FY14","88","4","EOSA","V9","FY14",0,"COH"]
["881|EOSU|V9|FY14","88","1","EOSU","V9","FY14",-11114.843000000001,"COH"]
["882|EOSU|V9|FY14","88","2","EOSU","V9","FY14",-25933.426500000001,"COH"]
["883|EOSU|V9|FY14","88","3","EOSU","V9","FY14",0,"COH"]
["884|EOSU|V9|FY14","88","4","EOSU","V9","FY14",0,"COH"]
["401|EOCC|V9|FY14","40","1","EOCC","V9","FY14",21622073.403509058,"COH"]
["402|EOCC|V9|FY14","40","2","EOCC","V9","FY14",23132225.524373934,"COH"]
["403|EOCC|V9|FY14","40","3","EOCC","V9","FY14",12692895.36648698,"COH"]
["404|EOCC|V9|FY14","40","4","EOCC","V9","FY14",222286.88853934215,"COH"]
["851|EOCC|V9|FY14","85","1","EOCC","V9","FY14",2850701.1192653575,"COH"]
["852|EOCC|V9|FY14","85","2","EOCC","V9","FY14",4031401.8710714667,"COH"]
["853|EOCC|V9|FY14","85","3","EOCC","V9","FY14",533761.1729618028,"COH"]
["854|EOCC|V9|FY14","85","4","EOCC","V9","FY14",0,"COH"]
["861|EOCC|V9|FY14","86","1","EOCC","V9","FY14",416377.22163546941,"COH"]
["862|EOCC|V9|FY14","86","2","EOCC","V9","FY14",455252.61920198827,"COH"]
["863|EOCC|V9|FY14","86","3","EOCC","V9","FY14",12116.203961421477,"COH"]
["864|EOCC|V9|FY14","86","4","EOCC","V9","FY14",0,"COH"]
["871|EOCC|V9|FY14","87","1","EOCC","V9","FY14",534714.6022693211,"COH"]
["872|EOCC|V9|FY14","87","2","EOCC","V9","FY14",873036.84660788428,"COH"]
["873|EOCC|V9|FY14","87","3","EOCC","V9","FY14",21448.207184648581,"COH"]
["874|EOCC|V9|FY14","87","4","EOCC","V9","FY14",0,"COH"]
["881|EOCC|V9|FY14","88","1","EOCC","V9","FY14",278957.72319992917,"COH"]
["882|EOCC|V9|FY14","88","2","EOCC","V9","FY14",338933.69919635489,"COH"]
["883|EOCC|V9|FY14","88","3","EOCC","V9","FY14",5368.0446350551838,"COH"]
["884|EOCC|V9|FY14","88","4","EOCC","V9","FY14",0,"COH"]
["401|EOLE|V9|FY14","40","1","EOLE","V9","FY14",0,"COH"]
["402|EOLE|V9|FY14","40","2","EOLE","V9","FY14",0,"COH"]
["403|EOLE|V9|FY14","40","3","EOLE","V9","FY14",0,"COH"]
["404|EOLE|V9|FY14","40","4","EOLE","V9","FY14",0,"COH"]
["401|EOLA|V9|FY14","40","1","EOLA","V9","FY14",0,"COH"]
["402|EOLA|V9|FY14","40","2","EOLA","V9","FY14",0,"COH"]
["403|EOLA|V9|FY14","40","3","EOLA","V9","FY14",0,"COH"]
["404|EOLA|V9|FY14","40","4","EOLA","V9","FY14",0,"COH"]
["401|EOLC|V9|FY14","40","1","EOLC","V9","FY14",0,"COH"]
["402|EOLC|V9|FY14","40","2","EOLC","V9","FY14",0,"COH"]
["403|EOLC|V9|FY14","40","3","EOLC","V9","FY14",0,"COH"]
["404|EOLC|V9|FY14","40","4","EOLC","V9","FY14",0,"COH"]
["401|EOSO|V9|FY14","40","1","EOSO","V9","FY14",-458228.3,"COH"]
["402|EOSO|V9|FY14","40","2","EOSO","V9","FY14",-558683.42500000005,"COH"]
["403|EOSO|V9|FY14","40","3","EOSO","V9","FY14",-1138775,"COH"]
["404|EOSO|V9|FY14","40","4","EOSO","V9","FY14",0,"COH"]
["401|EOSA|V9|FY14","40","1","EOSA","V9","FY14",0,"COH"]
["402|EOSA|V9|FY14","40","2","EOSA","V9","FY14",0,"COH"]
["403|EOSA|V9|FY14","40","3","EOSA","V9","FY14",0,"COH"]
["404|EOSA|V9|FY14","40","4","EOSA","V9","FY14",0,"COH"]
["401|EOSU|V9|FY14","40","1","EOSU","V9","FY14",0,"COH"]
["402|EOSU|V9|FY14","40","2","EOSU","V9","FY14",0,"COH"]
["403|EOSU|V9|FY14","40","3","EOSU","V9","FY14",0,"COH"]
["404|EOSU|V9|FY14","40","4","EOSU","V9","FY14",0,"COH"]
["851|EOLE|V9|FY14","85","1","EOLE","V9","FY14",0,"COH"]
["852|EOLE|V9|FY14","85","2","EOLE","V9","FY14",0,"COH"]
["853|EOLE|V9|FY14","85","3","EOLE","V9","FY14",0,"COH"]
["854|EOLE|V9|FY14","85","4","EOLE","V9","FY14",0,"COH"]
["851|EOLA|V9|FY14","85","1","EOLA","V9","FY14",0,"COH"]
["852|EOLA|V9|FY14","85","2","EOLA","V9","FY14",0,"COH"]
["853|EOLA|V9|FY14","85","3","EOLA","V9","FY14",0,"COH"]
["854|EOLA|V9|FY14","85","4","EOLA","V9","FY14",0,"COH"]
["851|EOLC|V9|FY14","85","1","EOLC","V9","FY14",0,"COH"]
["852|EOLC|V9|FY14","85","2","EOLC","V9","FY14",0,"COH"]
["853|EOLC|V9|FY14","85","3","EOLC","V9","FY14",0,"COH"]
["854|EOLC|V9|FY14","85","4","EOLC","V9","FY14",0,"COH"]
["851|EOSO|V9|FY14","85","1","EOSO","V9","FY14",0,"COH"]
["852|EOSO|V9|FY14","85","2","EOSO","V9","FY14",0,"COH"]
["853|EOSO|V9|FY14","85","3","EOSO","V9","FY14",0,"COH"]
["854|EOSO|V9|FY14","85","4","EOSO","V9","FY14",0,"COH"]
["851|EOSA|V9|FY14","85","1","EOSA","V9","FY14",0,"COH"]
["852|EOSA|V9|FY14","85","2","EOSA","V9","FY14",0,"COH"]
["853|EOSA|V9|FY14","85","3","EOSA","V9","FY14",0,"COH"]
["854|EOSA|V9|FY14","85","4","EOSA","V9","FY14",0,"COH"]
["851|EOSU|V9|FY14","85","1","EOSU","V9","FY14",0,"COH"]
["852|EOSU|V9|FY14","85","2","EOSU","V9","FY14",0,"COH"]
["853|EOSU|V9|FY14","85","3","EOSU","V9","FY14",0,"COH"]
["854|EOSU|V9|FY14","85","4","EOSU","V9","FY14",0,"COH"]
["861|EOLE|V9|FY14","86","1","EOLE","V9","FY14",0,"COH"]
["862|EOLE|V9|FY14","86","2","EOLE","V9","FY14",0,"COH"]
["863|EOLE|V9|FY14","86","3","EOLE","V9","FY14",0,"COH"]
["864|EOLE|V9|FY14","86","4","EOLE","V9","FY14",0,"COH"]
["861|EOLA|V9|FY14","86","1","EOLA","V9","FY14",0,"COH"]
["862|EOLA|V9|FY14","86","2","EOLA","V9","FY14",0,"COH"]
["863|EOLA|V9|FY14","86","3","EOLA","V9","FY14",0,"COH"]
["864|EOLA|V9|FY14","86","4","EOLA","V9","FY14",0,"COH"]
["861|EOLC|V9|FY14","86","1","EOLC","V9","FY14",0,"COH"]
["862|EOLC|V9|FY14","86","2","EOLC","V9","FY14",0,"COH"]
["863|EOLC|V9|FY14","86","3","EOLC","V9","FY14",0,"COH"]
["864|EOLC|V9|FY14","86","4","EOLC","V9","FY14",0,"COH"]
["861|EOSO|V9|FY14","86","1","EOSO","V9","FY14",0,"COH"]
["862|EOSO|V9|FY14","86","2","EOSO","V9","FY14",0,"COH"]
["863|EOSO|V9|FY14","86","3","EOSO","V9","FY14",0,"COH"]
["864|EOSO|V9|FY14","86","4","EOSO","V9","FY14",0,"COH"]
["861|EOSA|V9|FY14","86","1","EOSA","V9","FY14",0,"COH"]
["862|EOSA|V9|FY14","86","2","EOSA","V9","FY14",0,"COH"]
["863|EOSA|V9|FY14","86","3","EOSA","V9","FY14",0,"COH"]
["864|EOSA|V9|FY14","86","4","EOSA","V9","FY14",0,"COH"]
["861|EOSU|V9|FY14","86","1","EOSU","V9","FY14",0,"COH"]
["862|EOSU|V9|FY14","86","2","EOSU","V9","FY14",0,"COH"]
["863|EOSU|V9|FY14","86","3","EOSU","V9","FY14",0,"COH"]
["864|EOSU|V9|FY14","86","4","EOSU","V9","FY14",0,"COH"]
["871|EOLE|V9|FY14","87","1","EOLE","V9","FY14",0,"COH"]
["872|EOLE|V9|FY14","87","2","EOLE","V9","FY14",0,"COH"]
["873|EOLE|V9|FY14","87","3","EOLE","V9","FY14",0,"COH"]
["874|EOLE|V9|FY14","87","4","EOLE","V9","FY14",0,"COH"]
["871|EOLA|V9|FY14","87","1","EOLA","V9","FY14",0,"COH"]
["872|EOLA|V9|FY14","87","2","EOLA","V9","FY14",0,"COH"]
["873|EOLA|V9|FY14","87","3","EOLA","V9","FY14",0,"COH"]
["874|EOLA|V9|FY14","87","4","EOLA","V9","FY14",0,"COH"]
["871|EOLC|V9|FY14","87","1","EOLC","V9","FY14",0,"COH"]
["872|EOLC|V9|FY14","87","2","EOLC","V9","FY14",0,"COH"]
["873|EOLC|V9|FY14","87","3","EOLC","V9","FY14",0,"COH"]
["874|EOLC|V9|FY14","87","4","EOLC","V9","FY14",0,"COH"]
["871|EOSO|V9|FY14","87","1","EOSO","V9","FY14",0,"COH"]
["872|EOSO|V9|FY14","87","2","EOSO","V9","FY14",0,"COH"]
["873|EOSO|V9|FY14","87","3","EOSO","V9","FY14",0,"COH"]
["874|EOSO|V9|FY14","87","4","EOSO","V9","FY14",0,"COH"]
["871|EOSA|V9|FY14","87","1","EOSA","V9","FY14",0,"COH"]
["872|EOSA|V9|FY14","87","2","EOSA","V9","FY14",0,"COH"]
["873|EOSA|V9|FY14","87","3","EOSA","V9","FY14",0,"COH"]
["874|EOSA|V9|FY14","87","4","EOSA","V9","FY14",0,"COH"]
["871|EOSU|V9|FY14","87","1","EOSU","V9","FY14",0,"COH"]
["872|EOSU|V9|FY14","87","2","EOSU","V9","FY14",0,"COH"]
["873|EOSU|V9|FY14","87","3","EOSU","V9","FY14",0,"COH"]
["874|EOSU|V9|FY14","87","4","EOSU","V9","FY14",0,"COH"]
["881|EOLE|V9|FY14","88","1","EOLE","V9","FY14",0,"COH"]
["882|EOLE|V9|FY14","88","2","EOLE","V9","FY14",0,"COH"]
["883|EOLE|V9|FY14","88","3","EOLE","V9","FY14",0,"COH"]
["884|EOLE|V9|FY14","88","4","EOLE","V9","FY14",0,"COH"]
["881|EOLA|V9|FY14","88","1","EOLA","V9","FY14",0,"COH"]
["882|EOLA|V9|FY14","88","2","EOLA","V9","FY14",0,"COH"]
["883|EOLA|V9|FY14","88","3","EOLA","V9","FY14",0,"COH"]
["884|EOLA|V9|FY14","88","4","EOLA","V9","FY14",0,"COH"]
["881|EOLC|V9|FY14","88","1","EOLC","V9","FY14",0,"COH"]
["882|EOLC|V9|FY14","88","2","EOLC","V9","FY14",0,"COH"]
["883|EOLC|V9|FY14","88","3","EOLC","V9","FY14",0,"COH"]
["884|EOLC|V9|FY14","88","4","EOLC","V9","FY14",0,"COH"]
["881|EOSO|V9|FY14","88","1","EOSO","V9","FY14",0,"COH"]
["882|EOSO|V9|FY14","88","2","EOSO","V9","FY14",0,"COH"]
["883|EOSO|V9|FY14","88","3","EOSO","V9","FY14",0,"COH"]
["884|EOSO|V9|FY14","88","4","EOSO","V9","FY14",0,"COH"]
["881|EOSA|V9|FY14","88","1","EOSA","V9","FY14",0,"COH"]
["882|EOSA|V9|FY14","88","2","EOSA","V9","FY14",0,"COH"]
["883|EOSA|V9|FY14","88","3","EOSA","V9","FY14",0,"COH"]
["884|EOSA|V9|FY14","88","4","EOSA","V9","FY14",0,"COH"]
["881|EOSU|V9|FY14","88","1","EOSU","V9","FY14",0,"COH"]
["882|EOSU|V9|FY14","88","2","EOSU","V9","FY14",0,"COH"]
["883|EOSU|V9|FY14","88","3","EOSU","V9","FY14",0,"COH"]
["884|EOSU|V9|FY14","88","4","EOSU","V9","FY14",0,"COH"]
["401|EOSN|V9|FY14","40","1","EOSN","V9","FY14",458228.3,"COH"]
["402|EOSN|V9|FY14","40","2","EOSN","V9","FY14",558683.42500000005,"COH"]
["403|EOSN|V9|FY14","40","3","EOSN","V9","FY14",1138775,"COH"]
["404|EOSN|V9|FY14","40","4","EOSN","V9","FY14",0,"COH"]
["851|EOSN|V9|FY14","85","1","EOSN","V9","FY14",0,"COH"]
["852|EOSN|V9|FY14","85","2","EOSN","V9","FY14",0,"COH"]
["853|EOSN|V9|FY14","85","3","EOSN","V9","FY14",0,"COH"]
["854|EOSN|V9|FY14","85","4","EOSN","V9","FY14",0,"COH"]
["861|EOSN|V9|FY14","86","1","EOSN","V9","FY14",0,"COH"]
["862|EOSN|V9|FY14","86","2","EOSN","V9","FY14",0,"COH"]
["863|EOSN|V9|FY14","86","3","EOSN","V9","FY14",0,"COH"]
["864|EOSN|V9|FY14","86","4","EOSN","V9","FY14",0,"COH"]
["871|EOSN|V9|FY14","87","1","EOSN","V9","FY14",0,"COH"]
["872|EOSN|V9|FY14","87","2","EOSN","V9","FY14",0,"COH"]
["873|EOSN|V9|FY14","87","3","EOSN","V9","FY14",0,"COH"]
["874|EOSN|V9|FY14","87","4","EOSN","V9","FY14",0,"COH"]
["881|EOSN|V9|FY14","88","1","EOSN","V9","FY14",0,"COH"]
["882|EOSN|V9|FY14","88","2","EOSN","V9","FY14",0,"COH"]
["883|EOSN|V9|FY14","88","3","EOSN","V9","FY14",0,"COH"]
["884|EOSN|V9|FY14","88","4","EOSN","V9","FY14",0,"COH"]
["401|EOLE|V9|FY15","40","1","EOLE","V9","FY15",-468034.26166917838,"COH"]
["402|EOLE|V9|FY15","40","2","EOLE","V9","FY15",-520219.63163027144,"COH"]
["403|EOLE|V9|FY15","40","3","EOLE","V9","FY15",-619957.94657249539,"COH"]
["404|EOLE|V9|FY15","40","4","EOLE","V9","FY15",0,"COH"]
["401|EOLA|V9|FY15","40","1","EOLA","V9","FY15",-9229810.1079047043,"COH"]
["402|EOLA|V9|FY15","40","2","EOLA","V9","FY15",-9380551.0377614982,"COH"]
["403|EOLA|V9|FY15","40","3","EOLA","V9","FY15",-2668699.318782778,"COH"]
["404|EOLA|V9|FY15","40","4","EOLA","V9","FY15",-121880.77880043219,"COH"]
["401|EOLC|V9|FY15","40","1","EOLC","V9","FY15",0,"COH"]
["402|EOLC|V9|FY15","40","2","EOLC","V9","FY15",0,"COH"]
["403|EOLC|V9|FY15","40","3","EOLC","V9","FY15",0,"COH"]
["404|EOLC|V9|FY15","40","4","EOLC","V9","FY15",0,"COH"]
["401|EOSO|V9|FY15","40","1","EOSO","V9","FY15",-4525800.7908311663,"COH"]
["402|EOSO|V9|FY15","40","2","EOSO","V9","FY15",-6294084.8025334859,"COH"]
["403|EOSO|V9|FY15","40","3","EOSO","V9","FY15",-8342574.550002424,"COH"]
["404|EOSO|V9|FY15","40","4","EOSO","V9","FY15",0,"COH"]
["401|EOSA|V9|FY15","40","1","EOSA","V9","FY15",-8188236.0767642558,"COH"]
["402|EOSA|V9|FY15","40","2","EOSA","V9","FY15",-8347370.7918691263,"COH"]
["403|EOSA|V9|FY15","40","3","EOSA","V9","FY15",-2448180.0145553509,"COH"]
["404|EOSA|V9|FY15","40","4","EOSA","V9","FY15",-113461.08664273749,"COH"]
["401|EOSU|V9|FY15","40","1","EOSU","V9","FY15",-856853.86894335784,"COH"]
["402|EOSU|V9|FY15","40","2","EOSU","V9","FY15",-434514.59606181871,"COH"]
["403|EOSU|V9|FY15","40","3","EOSU","V9","FY15",0,"COH"]
["404|EOSU|V9|FY15","40","4","EOSU","V9","FY15",0,"COH"]
["851|EOLE|V9|FY15","85","1","EOLE","V9","FY15",-43642.829272358009,"COH"]
["852|EOLE|V9|FY15","85","2","EOLE","V9","FY15",-51470.373059374033,"COH"]
["853|EOLE|V9|FY15","85","3","EOLE","V9","FY15",-29588.959448847785,"COH"]
["854|EOLE|V9|FY15","85","4","EOLE","V9","FY15",0,"COH"]
["851|EOLA|V9|FY15","85","1","EOLA","V9","FY15",-1454305.3374308525,"COH"]
["852|EOLA|V9|FY15","85","2","EOLA","V9","FY15",-2008407.9585187172,"COH"]
["853|EOLA|V9|FY15","85","3","EOLA","V9","FY15",-278353.18957337254,"COH"]
["854|EOLA|V9|FY15","85","4","EOLA","V9","FY15",0,"COH"]
["851|EOLC|V9|FY15","85","1","EOLC","V9","FY15",0,"COH"]
["852|EOLC|V9|FY15","85","2","EOLC","V9","FY15",0,"COH"]
["853|EOLC|V9|FY15","85","3","EOLC","V9","FY15",0,"COH"]
["854|EOLC|V9|FY15","85","4","EOLC","V9","FY15",0,"COH"]
["851|EOSO|V9|FY15","85","1","EOSO","V9","FY15",-93230.402866550779,"COH"]
["852|EOSO|V9|FY15","85","2","EOSO","V9","FY15",-76872.156850383122,"COH"]
["853|EOSO|V9|FY15","85","3","EOSO","V9","FY15",0,"COH"]
["854|EOSO|V9|FY15","85","4","EOSO","V9","FY15",0,"COH"]
["851|EOSA|V9|FY15","85","1","EOSA","V9","FY15",-1296060.5977161464,"COH"]
["852|EOSA|V9|FY15","85","2","EOSA","V9","FY15",-1814595.6012743374,"COH"]
["853|EOSA|V9|FY15","85","3","EOSA","V9","FY15",-254498.81118918367,"COH"]
["854|EOSA|V9|FY15","85","4","EOSA","V9","FY15",0,"COH"]
["851|EOSU|V9|FY15","85","1","EOSU","V9","FY15",-142253.49897877988,"COH"]
["852|EOSU|V9|FY15","85","2","EOSU","V9","FY15",-343113.0456632626,"COH"]
["853|EOSU|V9|FY15","85","3","EOSU","V9","FY15",0,"COH"]
["854|EOSU|V9|FY15","85","4","EOSU","V9","FY15",0,"COH"]
["861|EOLE|V9|FY15","86","1","EOLE","V9","FY15",-3967.529996395433,"COH"]
["862|EOLE|V9|FY15","86","2","EOLE","V9","FY15",-5935.8993608957835,"COH"]
["863|EOLE|V9|FY15","86","3","EOLE","V9","FY15",-3032.6622337095127,"COH"]
["864|EOLE|V9|FY15","86","4","EOLE","V9","FY15",0,"COH"]
["861|EOLA|V9|FY15","86","1","EOLA","V9","FY15",-211810.35959103043,"COH"]
["862|EOLA|V9|FY15","86","2","EOLA","V9","FY15",-221386.83355928108,"COH"]
["863|EOLA|V9|FY15","86","3","EOLA","V9","FY15",-5151.2228443513932,"COH"]
["864|EOLA|V9|FY15","86","4","EOLA","V9","FY15",0,"COH"]
["861|EOLC|V9|FY15","86","1","EOLC","V9","FY15",0,"COH"]
["862|EOLC|V9|FY15","86","2","EOLC","V9","FY15",0,"COH"]
["863|EOLC|V9|FY15","86","3","EOLC","V9","FY15",0,"COH"]
["864|EOLC|V9|FY15","86","4","EOLC","V9","FY15",0,"COH"]
["861|EOSO|V9|FY15","86","1","EOSO","V9","FY15",-16102.855579503996,"COH"]
["862|EOSO|V9|FY15","86","2","EOSO","V9","FY15",-12598.046180534702,"COH"]
["863|EOSO|V9|FY15","86","3","EOSO","V9","FY15",0,"COH"]
["864|EOSO|V9|FY15","86","4","EOSO","V9","FY15",0,"COH"]
["861|EOSA|V9|FY15","86","1","EOSA","V9","FY15",-190296.69880242358,"COH"]
["862|EOSA|V9|FY15","86","2","EOSA","V9","FY15",-199539.34603384248,"COH"]
["863|EOSA|V9|FY15","86","3","EOSA","V9","FY15",-4374.8823082378158,"COH"]
["864|EOSA|V9|FY15","86","4","EOSA","V9","FY15",0,"COH"]
["861|EOSU|V9|FY15","86","1","EOSU","V9","FY15",-20840.726185837899,"COH"]
["862|EOSU|V9|FY15","86","2","EOSU","V9","FY15",-46422.884323655351,"COH"]
["863|EOSU|V9|FY15","86","3","EOSU","V9","FY15",0,"COH"]
["864|EOSU|V9|FY15","86","4","EOSU","V9","FY15",0,"COH"]
["871|EOLE|V9|FY15","87","1","EOLE","V9","FY15",-3967.529996395433,"COH"]
["872|EOLE|V9|FY15","87","2","EOLE","V9","FY15",-5935.8993608957835,"COH"]
["873|EOLE|V9|FY15","87","3","EOLE","V9","FY15",-3032.6622337095127,"COH"]
["874|EOLE|V9|FY15","87","4","EOLE","V9","FY15",0,"COH"]
["871|EOLA|V9|FY15","87","1","EOLA","V9","FY15",-278035.34048450954,"COH"]
["872|EOLA|V9|FY15","87","2","EOLA","V9","FY15",-404523.83119317872,"COH"]
["873|EOLA|V9|FY15","87","3","EOLA","V9","FY15",-10267.997063869781,"COH"]
["874|EOLA|V9|FY15","87","4","EOLA","V9","FY15",0,"COH"]
["871|EOLC|V9|FY15","87","1","EOLC","V9","FY15",0,"COH"]
["872|EOLC|V9|FY15","87","2","EOLC","V9","FY15",0,"COH"]
["873|EOLC|V9|FY15","87","3","EOLC","V9","FY15",0,"COH"]
["874|EOLC|V9|FY15","87","4","EOLC","V9","FY15",0,"COH"]
["871|EOSO|V9|FY15","87","1","EOSO","V9","FY15",-14828.920634530237,"COH"]
["872|EOSO|V9|FY15","87","2","EOSO","V9","FY15",-11387.708639645469,"COH"]
["873|EOSO|V9|FY15","87","3","EOSO","V9","FY15",0,"COH"]
["874|EOSO|V9|FY15","87","4","EOSO","V9","FY15",0,"COH"]
["871|EOSA|V9|FY15","87","1","EOSA","V9","FY15",-253220.70169922791,"COH"]
["872|EOSA|V9|FY15","87","2","EOSA","V9","FY15",-371235.32503960887,"COH"]
["873|EOSA|V9|FY15","87","3","EOSA","V9","FY15",-9138.1827134863124,"COH"]
["874|EOSA|V9|FY15","87","4","EOSA","V9","FY15",0,"COH"]
["871|EOSU|V9|FY15","87","1","EOSU","V9","FY15",-18019.018970806443,"COH"]
["872|EOSU|V9|FY15","87","2","EOSU","V9","FY15",-143142.93062275666,"COH"]
["873|EOSU|V9|FY15","87","3","EOSU","V9","FY15",0,"COH"]
["874|EOSU|V9|FY15","87","4","EOSU","V9","FY15",0,"COH"]
["881|EOLE|V9|FY15","88","1","EOLE","V9","FY15",-3967.529996395433,"COH"]
["882|EOLE|V9|FY15","88","2","EOLE","V9","FY15",-5244.6734587421124,"COH"]
["883|EOLE|V9|FY15","88","3","EOLE","V9","FY15",-2844.1461053815665,"COH"]
["884|EOLE|V9|FY15","88","4","EOLE","V9","FY15",0,"COH"]
["881|EOLA|V9|FY15","88","1","EOLA","V9","FY15",-141833.28526166751,"COH"]
["882|EOLA|V9|FY15","88","2","EOLA","V9","FY15",-166883.87310719877,"COH"]
["883|EOLA|V9|FY15","88","3","EOLA","V9","FY15",-1556.3486985175127,"COH"]
["884|EOLA|V9|FY15","88","4","EOLA","V9","FY15",0,"COH"]
["881|EOLC|V9|FY15","88","1","EOLC","V9","FY15",0,"COH"]
["882|EOLC|V9|FY15","88","2","EOLC","V9","FY15",0,"COH"]
["883|EOLC|V9|FY15","88","3","EOLC","V9","FY15",0,"COH"]
["884|EOLC|V9|FY15","88","4","EOLC","V9","FY15",0,"COH"]
["881|EOSO|V9|FY15","88","1","EOSO","V9","FY15",-10255.799207727008,"COH"]
["882|EOSO|V9|FY15","88","2","EOSO","V9","FY15",-7943.194133948351,"COH"]
["883|EOSO|V9|FY15","88","3","EOSO","V9","FY15",0,"COH"]
["884|EOSO|V9|FY15","88","4","EOSO","V9","FY15",0,"COH"]
["881|EOSA|V9|FY15","88","1","EOSA","V9","FY15",-127701.60708979092,"COH"]
["882|EOSA|V9|FY15","88","2","EOSA","V9","FY15",-151222.2002795313,"COH"]
["883|EOSA|V9|FY15","88","3","EOSA","V9","FY15",-1028.3470223248873,"COH"]
["884|EOSA|V9|FY15","88","4","EOSA","V9","FY15",0,"COH"]
["881|EOSU|V9|FY15","88","1","EOSU","V9","FY15",-12831.884634363965,"COH"]
["882|EOSU|V9|FY15","88","2","EOSU","V9","FY15",-29939.670494829057,"COH"]
["883|EOSU|V9|FY15","88","3","EOSU","V9","FY15",0,"COH"]
["884|EOSU|V9|FY15","88","4","EOSU","V9","FY15",0,"COH"]
["401|EOCC|V9|FY15","40","1","EOCC","V9","FY15",23268735.106112659,"COH"]
["402|EOCC|V9|FY15","40","2","EOCC","V9","FY15",24976740.859856199,"COH"]
["403|EOCC|V9|FY15","40","3","EOCC","V9","FY15",14079411.829913046,"COH"]
["404|EOCC|V9|FY15","40","4","EOCC","V9","FY15",235341.86544316966,"COH"]
["851|EOCC|V9|FY15","85","1","EOCC","V9","FY15",3029492.6662646877,"COH"]
["852|EOCC|V9|FY15","85","2","EOCC","V9","FY15",4294459.1353660747,"COH"]
["853|EOCC|V9|FY15","85","3","EOCC","V9","FY15",562440.96021140402,"COH"]
["854|EOCC|V9|FY15","85","4","EOCC","V9","FY15",0,"COH"]
["861|EOCC|V9|FY15","86","1","EOCC","V9","FY15",443018.17015519133,"COH"]
["862|EOCC|V9|FY15","86","2","EOCC","V9","FY15",485883.00945820939,"COH"]
["863|EOCC|V9|FY15","86","3","EOCC","V9","FY15",12558.767386298721,"COH"]
["864|EOCC|V9|FY15","86","4","EOCC","V9","FY15",0,"COH"]
["871|EOCC|V9|FY15","87","1","EOCC","V9","FY15",568071.51178546948,"COH"]
["872|EOCC|V9|FY15","87","2","EOCC","V9","FY15",936225.69485608558,"COH"]
["873|EOCC|V9|FY15","87","3","EOCC","V9","FY15",22438.842011065608,"COH"]
["874|EOCC|V9|FY15","87","4","EOCC","V9","FY15",0,"COH"]
["881|EOCC|V9|FY15","88","1","EOCC","V9","FY15",296590.10618994484,"COH"]
["882|EOCC|V9|FY15","88","2","EOCC","V9","FY15",361233.61147424963,"COH"]
["883|EOCC|V9|FY15","88","3","EOCC","V9","FY15",5428.8418262239666,"COH"]
["884|EOCC|V9|FY15","88","4","EOCC","V9","FY15",0,"COH"]