{"text_format":"1","workbook":"xlsx","n_sheets":26,"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","5.6.2 Supplementary","5.7.1","5.8.1.1","5.8.1.2","5.10.0","5.11.1","Supporting Docs","Sheet2"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":2,"defined_names":107,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Format Guide","index":1,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"FORMAT GUIDE"]
[]
[null,"PROJECT FILE:",null,null,"Information Requirement Template"]
[]
[null,"VERSION AND STATUS OF MODEL:",null,null,"Version 1.0"]
[]
[null,"DATE OF MODEL:",null,null,{"$f":"NOW()","v":"2013-07-25T09:44:07.830"}]
[]
[]
[]
[]
[]
[]
[null,"SPREADSHEET FORMATTING PROTOCOLS"]
[]
[null,"Column headings",null,"2010/11"]
[]
[null,"Hard coded cells (assumptions, data inputs, and value-copied cells)",null,15246,null,"List Box"]
[]
[null,"Row formula different to others",null,100,null,"Macro button (navigation)"]
[]
[null,"Calculated Cell",null,15246]
[]
[null,"Sub-total",null,300.51]
[]
[null,"Total (eg maximum revenue requirement)",null,250.86]

{"sheet":"Business Details","index":2,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[27,1,28,2]]}
[]
[]
[]
[null,"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"]
[]
[]
[null,"Business Details",null,null,null,null,null,null,"Supporting Documents"]
[]
[null,"Business name",null,"Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"]
[]
[null,"Geographical areas"]
[null,null,1,"Moreton Bay Regional Council"]
[null,null,2,"Sunshine Coast Regional Council"]
[null,null,3,"N/A"]
[null,null,4,"N/A"]
[null,null,5,"N/A"]
[]
[null,"Are additional geographic areas used?",null,"No",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","N/A"]
[null,null,"Smoothing Period - End year Year","N/A"]
[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"}]
[null,"Indexation rates"]
[null,null,"Annual Indexation rate","% pa",2.0190023752969077E-2,3.2013969732246794E-2,3.8353073886068678E-2,8.9999999999999993E-3,2.1000000000000001E-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,6,"Billing systems"]
[null,null,7,"Corporate systems"]
[null,null,8,"Sundry property, plant and equipment"]
[null,null,9,"Land"]
[null,null,10,"Building other than infrastructure housing"]
[null,null,11,"Distribution infrastructure not included in another category"]
[null,null,12,"Support services"]
[null,null,13,"Mains"]
[null,null,14,"Establishment Costs",null,null,null,null,"N/A"]
[null,null,15,"Unallocated cash contribution"]

{"sheet":"3.3","index":3,"n_rows":235,"n_cols":25,"rows_kept":235,"cut":false,"hidden":false,"merged":[[233,1,234,1],[15,1,24,7],[28,1,38,7]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Documents for \",'Business Details'!$D$9)","v":"Supporting Documents for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,"Basis for preparation of historical information:"]
[]
[null,"Where historical information has been provided for the period prior to 1/7/10 this is the same as the previous returns and represents the best available information from Council records. The data for 2010/11 and 2011/12 is from Unitywater's actuals results and where appropriate has been reconciled to the published financial statements.",null,null,null,null,null,null,null,"Council Records"]
[null,null,null,null,null,null,null,null,null,"Unitywater Annual Report 2011"]
[null,null,null,null,null,null,null,null,null,"Unitywater Annual Report 2012"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Basis for preparation of forecast information:"]
[]
[null,"Forecast data has been prepared on the following basis for capital and operating expenditures.\n\nCapital expenditure\n\nCapital expenditure is sourced from the Unitywater five year capital works forecast which provides the forecast capital spend by project over the five year period ending 30 June 2018. Also provided is the commissioning date for each respective project. This was used to calculate the commissioned value of each project and the date for the commissioned value to be included in the RAB for regultory purposes.  Interest during construction was also applied to projects in the construction phase for over 12 months at the WACC rate.\n\nSource file - Capital Expenditure 5 Year's Forecast - QCA (A1531247).xlsx.\n\nOperating expenditure\n\nOperating expense forecasts were calculated on the basis of various escalation rates being applied to historical costs. Where possible, direct operating costs were traced directly to their respective service and region. Indirect operating costs were allocated to service and region using underlying drivers and allocation percentages determined and applied in the RAB. \n\nSource file - Copy of QCA Templates 2013-15 Submission (A1541017).xlsx"]
[]
[null,null,null,null,null,null,null,null,null,"Capital Expenditure 5 Year's Forecast - QCA (A1531247).xlsx"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Copy of QCA Templates 2013-15 Submission (A1541017).xlsx"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X235","v":" "}]

{"sheet":"5.1.1","index":4,"n_rows":246,"n_cols":33,"rows_kept":246,"cut":false,"hidden":false,"merged":[[244,1,245,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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},{"$f":"F13+1","v":2010},2011,2012,2013,2014,2015,null,"Ledger Code","Relevant Notes","Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF13","v":" "}]
[null,null," "]
[null,null,"Revenues"]
[null,null,"Revenue from services",null,"$'000",null,null,350868,390622,422243,456382.19394150533,497453.50057569088,null,null,null,"LTFM v18"]
[null,null,"Investment income",null,"$'000",null,null,2551,3015,1775.64807,1809,2403,null,null,null,"LTFM v18"]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",null,null,426.94558000000001,399.31692000000004,0,0,0,null,null,"Not forecast beyond 12-13","F1 for 11 & 12"]
[null,null,"Net profit / (loss) from sale of unregulated assets"]
[null,null,"Contributions",null,"$'000",null,null,94012.05442,71283.683080000003,65010.999999999993,68202.227462499999,71550.104303065484,null,null,null,"LTFM v18"]
[null,null,"Other Revenue",null,"$'000",null,null,28397,25865,19481.107530000001,19710.413999999997,15904.367399999999,null,null,null,"LTFM v18"]
[null,null,null,null,"$'000"]
[null,null,"Total Revenue",null,"$'000",{"$f":"SUM(F16:F22)","v":0},0,476255,491185,508510.75559999997,546103.83540400537,{"$f":"SUM(L16:L22)","v":587310.97227875632}]
[]
[null,null,"Expenses "]
[null,null,"Operating expenditure",null,"$'000",null,13043.440999999999,143716.70161999998,149497.52686000001,144254.50794000001,149403.42062000002,148780.39858945599,null,null,null,"LTFM v18"]
[null,null,"Bad debts",null,"$'000",null,null,1751.5061000000001,2051.0711799999999,369.43342000000001,450,455,null,null,null,"From F1 for 11-12 to 13-14"]
[null,null,"Potable Water",null,"$'000",null,null,67660.790080000006,91030.184999999998,114938.47059,134912.53400000001,158942.10569668666,null,null,null,"LTFM v18"]
[null,null,null,null,"$'000"]
[null,null,"Total Expenses",null,"$'000",{"$f":"SUM(F26:F29)","v":0},13043.440999999999,213128.99779999998,242578.78304000001,259562.41194999998,284765.95462000003,{"$f":"SUM(L26:L29)","v":308177.50428614265}]
[]
[null,null,"Earnings Before Interest, Tax, Depreciation and Amortisation",null,"$'000",{"$f":"F23-F30","v":0},-13043.440999999999,263126.00219999999,248606.21695999999,248948.34365,261337.88078400533,{"$f":"L23-L30","v":279133.46799261367}]
[null,null," "]
[null,null,"Depreciation and amortization",null,"$'000",null,null,83061,76628.999999999985,78751,84373.944306552643,88336.996013196593,null,null,null,"LTFM v18"]
[null,null,"Earnings Before Interest, and Tax ",null,"$'000",{"$f":"F32-F34","v":0},-13043.440999999999,180065.00219999999,171977.21695999999,170197.34365,176963.93647745269,{"$f":"L32-L34","v":190796.47197941708}]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",null,null,86915,85851.252999999997,92076.202226000009,78923.362209187413,84024.69994404001,null,null,null,"LTFM v18"]
[null,null,"Earnings Before Tax",null,"$'000",{"$f":"F35-F37","v":0},-13043.440999999999,93150.002199999988,86125.963959999994,78121.141423999987,98040.574268265278,{"$f":"L35-L37","v":106771.77203537707}]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",null,null,22134,16456.406999999999,19522.523935200006,25299.107862748344,28082.970799613242,null,null,null,"LTFM v18"]
[]
[null,null,"Earnings After Tax",null,"$'000",{"$f":"F38-F40","v":0},-13043.440999999999,71016.002199999988,69669.556959999987,58598.61748879998,72741.466405516927,{"$f":"L38-L40","v":78688.801235763822}]
[null,null," "]
[null,null,"Dividends paid",null,"$'000",null,null,45000,47483,49245.612342141612,52049.81712215922,48565.756574390136,null,null,null,"LTFM v18"]
[]
[null,null,"Retained earnings for year",null,"$'000",{"$f":"F42-F44","v":0},-13043.440999999999,26016.002199999988,22186.556959999987,9353.0051466583682,20691.649283357707,{"$f":"L42-L44","v":30123.044661373686}]
[null,null,"Retained earnings brought forward",null,"$'000",null,{"$f":"F49","v":0},-13043.440999999999,12972.561199999989,35159.118159999976,44512.123306658345,65203.772590016051]
[null,null,"Movement in retained earnings",null,"$'000",{"$f":"F46","v":0},-13043.440999999999,26016.002199999988,22186.556959999987,9353.0051466583682,20691.649283357707,{"$f":"L46","v":30123.044661373686}]
[null,null,"Retained earnings carried forward",null,"$'000",{"$f":"F47+F48","v":0},-13043.440999999999,12972.561199999989,35159.118159999976,44512.123306658345,65203.772590016051,{"$f":"L47+L48","v":95326.81725138973}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF246","v":" "}]

{"sheet":"5.1.2","index":5,"n_rows":64,"n_cols":16,"rows_kept":64,"cut":false,"hidden":false,"merged":[[347,1,348,1],[11,1,12,1],[72,1,73,1],[292,1,293,1],[237,1,238,1],[182,1,183,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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,"$'000",null,0,69707,32992,32513.910000000011,36396.760253484608,39661.269583374095]
[null,null,"Receivables",null,"$'000",null,697,77451,122286,108073.46345890411,138412.41575878632,150690.57335683101]
[null,null,"Other - Inventories",null,null,null,0,2378,2418,2496.585,2558.9996249999999,2622.9746156249994]
[null,null,"Other - Prepayments",null,"$'000",null,57,508,1273,1314.3724999999999,1347.2318124999997,1380.9126078124996]
[null,null,"Total Current Assets",null,"$'000",{"$f":"SUM(F17:F20)","v":0},754,150044,158969,144398.33095890412,178715.40744977089,{"$f":"SUM(L17:L20)","v":194355.73016364258}]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",null,2160,2739957,2871067,3105146.3144099996,3299274.7223651726,3488045.8420442143]
[null,null,"Deferred tax assets",null,"$'000"]
[null,null,"Other - [specify]",null,"$'000"]
[null,null,"Total non-current assets",null,"$'000",{"$f":"SUM(F25:F27)","v":0},2160,2739957,2871067,3105146.3144099996,3299274.7223651726,{"$f":"SUM(L25:L27)","v":3488045.8420442143}]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"F28+F21","v":0},2914,2890001,3030036,3249544.6453689039,3477990.1298149433,{"$f":"L28+L21","v":3682401.5722078569}]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,0,84736,106686,117732.91037950202,119602.61602722971,122128.31989238117]
[null,null,"Interest-bearing liabilities",null,"$'000",null,0,7687,8223,8794.957339999999,9407.1801799999976,2453.3854199999996]
[null,null,"Current tax liabilities",null,"$'000",null,0,0,2471,-1980.3824845520194,10091.677629444279,5068.5221985418348]
[null,null,"Provisions",null,"$'000",null,0,0,0,0,0,0]
[null,null,"Other - Employee Benefits",null,null,null,0,6410,12122,12583,13114.025688073396,13642.48603465851]
[null,null,"Other - Unearned revenue",null,null,null,0,4371,3080,3180.1,3259.6025,3341.0925625]
[null,null,"Other - security deposits & retentions",null,"$'000",null,0,927,566,584.39499999999998,599.00487499999997,613.97999687499987]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"SUM(F34:F40)","v":0},0,104131,133148,140894.98023495,156074.10689974739,{"$f":"SUM(L34:L40)","v":147247.78610495653}]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000"]
[null,null,"Interest-bearing liabilities",null,"$'000",null,15957,1314529,1400307,1486758.0652687761,1608604.5451457573,1718177.055383163]
[null,null,"Current tax liabilities",null,"$'000"]
[null,null,"Provisions",null,"$'000"]
[null,null,"Other - Employee benefits",null,null,null,0,10309,13151,12862,13245,14016]
[null,null,"Other - Net deferred tax liabilities",null,"$'000",null,0,15648,21874,40227.802797999997,50734.679863479432,61321.127071373427]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"SUM(F45:F50)","v":0},15957,1340486,1435332,1539847.8680667761,1672584.2250092367,{"$f":"SUM(L45:L50)","v":1793514.1824545364}]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"F51+F41","v":0},15957,1444617,1568480,1680742.8483017262,1828658.3319089841,{"$f":"L51+L41","v":1940761.9685594928}]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"F30-F53","v":0},-13043,1445384,1461556,1568801.7970671777,1649331.7979059592,{"$f":"L30-L53","v":1741639.6036483641}]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",null,0,1434782,1434782,1434782.0000000002,1434782.0000000002,1434782.0000000002]
[null,null,"Reserves",null,"$'000",null,0,0,0,85100,146339.67522155927,211656.90375389755]
[null,null,"Retained earnings",null,"$'000",0,-13043,10602,26774,48919.79706717813,68210.122684400849,95200.699894467572]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"SUM(F59:F61)","v":0},-13043,1445384,1461556,1568801.7970671784,1649331.7979059604,{"$f":"SUM(L59:L61)","v":1741639.6036483655}]
[null,null,null," "]

{"sheet":"5.1.3","index":6,"n_rows":72,"n_cols":32,"rows_kept":72,"cut":false,"hidden":false,"merged":[[70,1,71,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AE13","v":" "}]
[null,null," "]
[null,null,"Cash flows from operating activities"]
[]
[null,null,"Receipts from customers",null,"$'000",null,null,380752,410480,474392.5,469643.6,530248.6]
[null,null,"Payments to suppliers and employees",null,"$'000",null,null,-215432,-239384,-253827.4,-277210.40000000002,-324626.5]
[null,null,"Cash flow arising from restructuring",null,"$'000"]
[null,null,"Other",null,"$'000"]
[null,null,"Net cash inflow (outflow) from operating activities",null,"$'000",{"$f":"SUM(F17:F20)","v":0},0,165320,171096,220565.1,192433.19999999995,{"$f":"SUM(L17:L20)","v":205622.09999999998}]
[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,-175495,-161275,-170207.3,-179125.3,-172542.5]
[null,null,"Net movement in loans and advances",null,"$'000"]
[null,null,"Proceeds from sale of property, plant and equipment",null,"$'000",null,null,809,937,0,0,0]
[null,null,"Interest received",null,"$'000",null,null,2551,2964,569,636.9,694.1]
[null,null,"Other",null,"$'000"]
[null,null,"Net cash inflow (outflow) from investing activities",null,"$'000",{"$f":"SUM(F25:F29)","v":0},0,-172135,-157374,-169638.3,-178488.4,{"$f":"SUM(L25:L29)","v":-171848.4}]
[null,null," "]
[null,null,"Cash flow from  financing activities"]
[]
[null,null,"Proceeds from borrowings",null,"$'000",null,null,167000,144795,95245.6,131253.70000000001,112025.9]
[null,null,"Repayments of borrowings",null,"$'000",null,null,-5435,-58482,-8222.6,-8795,-9407.2000000000007]
[null,null,"Finance costs",null,"$'000",null,null,-64031,-89021,-90269.8,-82166.5,-82939.399999999994]
[null,null,"Other - Participation return payments",null,"$'000",null,null,-21012,-47729,-48159.199999999997,-50354.2,-50188.5]
[null,null,"Net cash inflow (outflow) from financing activities",null,"$'000",{"$f":"SUM(F34:F37)","v":0},0,76522,-50437,-51406,-10061.999999999985,{"$f":"SUM(L34:L37)","v":-30509.199999999997}]
[null,null," "]
[null,null,"Net increase (decrease) in cash held",null,"$'000"]
[]
[null,null,"Cash at beginning of reporting period",null,"$'000",null,{"$f":"F44","v":0},0,69707,32992,32512.800000000017,36395.600000000006]
[null,null," "]
[null,null,"Cash at end of reporting period",null,"$'000",{"$f":"F38+F30+F21+F42","v":0},0,69707,32992,32512.800000000017,36395.600000000006,{"$f":"L38+L30+L21+L42","v":39660.100000000006}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AE72","v":" "}]

{"sheet":"5.2.1","index":7,"n_rows":264,"n_cols":46,"rows_kept":264,"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$9)","v":"Revenue Details for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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":"L12+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Moreton Bay Regional Council"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000",null,null,93451.646259999994,109107.87539999999,119212.90670544362,131725.74520947289,146815.5391848119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Other core water services",null,"$'000",null,null,8642.6837300000007,10163.188679999999,9833.9695699999993,9596.7885000000006,9321.044330357141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 and fees charges/other revenue from GL (incl MBOC)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 MBOC from LTFM with remaining revenue based on 2014 + LTFM growth rate from FY14 to FY15 for other revenue"]
[null,null,"Revenue from wastewater services:"]
[null,null,"Wastewater via sewer",null,"$'000",null,null,106745.84761,113267.7004,115598.04442446154,121758.03696270735,128413.8041746013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Trade waste",null,"$'000",null,null,1032.82852,1137.7403700000002,1498.0645161290322,1500,1545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Other core wastewater services",null,"$'000",null,null,1114.3822999999998,2227.3034199999997,1247.03729,1171.6099999999999,1148.1134258241752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 and fees charges/other revenue from GL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 revenue based on 2014 + LTFM growth rate from FY14 to FY15 for other revenue "]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,3960.511715824,2761.0369661280006,3937.1783418560008,3072.4428799999996,3010.8252068571414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Ledger with, a % of which was apportioned using council participation rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 revenue based on 2014 + LTFM growth rate from FY14 to FY15 for other revenue "]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F18:F19)+SUM(F22:F24)+F27","v":0},0,214947.90013582396,238664.84523612799,251327.20084789017,268824.62355218024,290254.32632245164,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OTHER REVENUE"]
[null,null,"Other Revenue Offset Against Revenue Requirements:"]
[null,null,"Investment Income",null,"$'000",null,null,1414.6902576000002,1755.6870822399999,1203.4519136639999,715.56372479999993,974.28807156537312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Ledger with, a % of which was apportioned using council participation rate"]
[null,null,"Net profit from Sale of Assets",null,"$'000"]
[null,null,"Contributions",null,"$'000",null,null,78290.666366128018,43197.534165600002,47494.390233833277,49431.127,51857.576999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LTFM (apportioned bast on Jul11-Jan13 actual split)"]
[]
[null,null,"Other Revenue Not Offset Against Revenue Requirements:"]
[null,null,"Investment Income",null,"$'000"]
[null,null,"Net profit from Sale of Assets",null,"$'000"]
[null,null,"Contributions",null,"$'000"]
[]
[null,null,"Subtotal Other Revenue",null,"$'000",{"$f":"SUM(F33:F35)+SUM(F38:F40)","v":0},{"$f":"SUM(G33:G35)+SUM(G38:G40)","v":0},{"$f":"SUM(H33:H35)+SUM(H38:H40)","v":79705.356623728017},{"$f":"SUM(I33:I35)+SUM(I38:I40)","v":44953.221247840003},{"$f":"SUM(J33:J35)+SUM(J38:J40)","v":48697.842147497278},{"$f":"SUM(K33:K35)+SUM(K38:K40)","v":50146.690724799999},52831.865071565371,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F42+F29","v":0},{"$f":"G42+G29","v":0},{"$f":"H42+H29","v":294653.25675955199},{"$f":"I42+I29","v":283618.066483968},{"$f":"J42+J29","v":300025.04299538746},{"$f":"K42+K29","v":318971.31427698024},343086.19139401702,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$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},{"$f":"K12","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS48","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Sunshine Coast Regional Council"}]
[]
[null,{"$f":"B16","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C17","v":"Revenue from water services:"}]
[null,null,{"$f":"C18","v":"Drinking water"},null,"$'000",null,null,66803.777719999998,84652.158980000007,96257.379995577852,109613.18436822554,124024.04705797943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,{"$f":"C19","v":"Other core water services"},null,"$'000",null,null,1836.9517700000001,2076.81702,1999.2959700000001,2228.1055000000001,2183.4209666208785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 and fees charges/other revenue from GL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 revenue based on 2014 + LTFM growth rate from FY14 to FY15 for other revenue "]
[null,null,{"$f":"C21","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C22","v":"Wastewater via sewer"},null,"$'000",null,null,83867.193480000002,83594.347880000001,84583.909127889245,89180.165502728996,93971.954599467936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,{"$f":"C23","v":"Trade waste"},null,"$'000",null,null,985.13330000000008,1543.2606599999999,1597.9354838709678,1600,1648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,{"$f":"C24","v":"Other core wastewater services"},null,"$'000",null,null,822.60870999999997,767.86177000000009,629.23457000000008,762.35299999999995,747.06405247252712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 and fees charges/other revenue from GL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 revenue based on 2014 + LTFM growth rate from FY14 to FY15 for other revenue "]
[null,null,{"$f":"C26","v":"Non-regulated:"}]
[null,null,{"$f":"C27","v":"Aggregate non-regulated services"},null,"$'000",null,null,2786.9074241759995,2073.8279638720005,2945.6792981439999,2075.6021199999996,2033.9760335274714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Ledger with, a % of which was apportioned using council participation rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 revenue based on 2014 + LTFM growth rate from FY14 to FY15 for other revenue "]
[null,null,{"$f":"C29","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F54:F55)+SUM(F58:F60)+F63","v":0},0,{"$f":"SUM(H54:H55)+SUM(H58:H60)+H63","v":157102.572404176},{"$f":"SUM(I54:I55)+SUM(I58:I60)+I63","v":174708.27427387203},188013.4344454821,205459.41049095453,224608.46271006824,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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",null,null,1136.6846224000001,1258.8855177599996,862.91469633599991,1093.2132752,1488.483298957015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Ledger with, a % of which was apportioned using council participation rate. 2015 growth from LTFM"]
[null,null,{"$f":"C34","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C35","v":"Contributions"},null,"$'000",null,null,20811.814603872001,28525.005314400001,17516.992766166721,18771.100999999999,19692.527999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LTFM (apportioned bast on Jul11-Jan13 actual split)"]
[]
[null,null,{"$f":"C37","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C38","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C39","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C40","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C42","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F69:F71)+SUM(F74:F76)","v":0},{"$f":"SUM(G69:G71)+SUM(G74:G76)","v":0},{"$f":"SUM(H69:H71)+SUM(H74:H76)","v":21948.499226272001},{"$f":"SUM(I69:I71)+SUM(I74:I76)","v":29783.890832159999},{"$f":"SUM(J69:J71)+SUM(J74:J76)","v":18379.907462502721},{"$f":"SUM(K69:K71)+SUM(K74:K76)","v":19864.314275199999},21181.011298957012,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B44","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F78+F65","v":0},{"$f":"G78+G65","v":0},{"$f":"H78+H65","v":179051.07163044799},{"$f":"I78+I65","v":204492.16510603201},{"$f":"J78+J65","v":206393.34190798481},{"$f":"K78+K65","v":225323.72476615454},245789.47400902526,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$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},{"$f":"K48","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA48","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS84","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - N/A"}]
[]
[null,{"$f":"B52","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C53","v":"Revenue from water services:"}]
[null,null,{"$f":"C54","v":"Drinking water"},null,"$'000"]
[null,null,{"$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"]
[null,null,{"$f":"C59","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C60","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C62","v":"Non-regulated:"}]
[null,null,{"$f":"C63","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C65","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F90:F91)+SUM(F94:F96)+F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B67","v":"OTHER REVENUE"}]
[null,null,{"$f":"C68","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C69","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C70","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C71","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C73","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C74","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C75","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C76","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C78","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F105:F107)+SUM(F110:F112)","v":0},{"$f":"SUM(G105:G107)+SUM(G110:G112)","v":0},{"$f":"SUM(H105:H107)+SUM(H110:H112)","v":0},{"$f":"SUM(I105:I107)+SUM(I110:I112)","v":0},{"$f":"SUM(J105:J107)+SUM(J110:J112)","v":0},{"$f":"SUM(K105:K107)+SUM(K110:K112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B80","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F114+F101","v":0},{"$f":"G114+G101","v":0},{"$f":"H114+H101","v":0},{"$f":"I114+I101","v":0},{"$f":"J114+J101","v":0},{"$f":"K114+K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[null,null,null,null,null,{"$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},{"$f":"K84","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA84","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS120","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - N/A"}]
[]
[null,{"$f":"B88","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C89","v":"Revenue from water services:"}]
[null,null,{"$f":"C90","v":"Drinking water"},null,"$'000"]
[null,null,{"$f":"C91","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C93","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C94","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C95","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C96","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C98","v":"Non-regulated:"}]
[null,null,{"$f":"C99","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C101","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F126:F127)+SUM(F130:F132)+F135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B103","v":"OTHER REVENUE"}]
[null,null,{"$f":"C104","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C105","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C106","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C107","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C109","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C110","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C111","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C112","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C114","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F141:F143)+SUM(F146:F148)","v":0},{"$f":"SUM(G141:G143)+SUM(G146:G148)","v":0},{"$f":"SUM(H141:H143)+SUM(H146:H148)","v":0},{"$f":"SUM(I141:I143)+SUM(I146:I148)","v":0},{"$f":"SUM(J141:J143)+SUM(J146:J148)","v":0},{"$f":"SUM(K141:K143)+SUM(K146:K148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B116","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F150+F137","v":0},{"$f":"G150+G137","v":0},{"$f":"H150+H137","v":0},{"$f":"I150+I137","v":0},{"$f":"J150+J137","v":0},{"$f":"K150+K137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F119","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA119","v":"For Year Ending 30 June 2014"}]
[null,null,null,null,null,{"$f":"F120","v":2009},{"$f":"G120","v":2010},{"$f":"H120","v":2011},{"$f":"I120","v":2012},{"$f":"J120","v":2013},{"$f":"K120","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA120","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS156","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - N/A"}]
[]
[null,{"$f":"B124","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C125","v":"Revenue from water services:"}]
[null,null,{"$f":"C126","v":"Drinking water"},null,"$'000"]
[null,null,{"$f":"C127","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C129","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C130","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C131","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C132","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C134","v":"Non-regulated:"}]
[null,null,{"$f":"C135","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C137","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F162:F163)+SUM(F166:F168)+F171","v":0},0,{"$f":"SUM(H162:H163)+SUM(H166:H168)+H171","v":0},{"$f":"SUM(I162:I163)+SUM(I166:I168)+I171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B139","v":"OTHER REVENUE"}]
[null,null,{"$f":"C140","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C141","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C142","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C143","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C145","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C146","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C147","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C148","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C150","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F177:F179)+SUM(F182:F184)","v":0},{"$f":"SUM(G177:G179)+SUM(G182:G184)","v":0},{"$f":"SUM(H177:H179)+SUM(H182:H184)","v":0},{"$f":"SUM(I177:I179)+SUM(I182:I184)","v":0},{"$f":"SUM(J177:J179)+SUM(J182:J184)","v":0},{"$f":"SUM(K177:K179)+SUM(K182:K184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B152","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F186+F173","v":0},{"$f":"G186+G173","v":0},{"$f":"H186+H173","v":0},{"$f":"I186+I173","v":0},{"$f":"J186+J173","v":0},{"$f":"K186+K173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[null,null,null,null,null,{"$f":"F155","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155","v":"For Year Ending 30 June 2014"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA156","v":"Supporting Documents"}]
[null,null," "]
[null,"Unallocated Revenue"]
[]
[null,null,"REVENUE FROM SERVICES"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000"]
[null,null,"Other core water services",null,"$'000"]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C170","v":"Non-regulated:"}]
[null,null,{"$f":"C171","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'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,"$'000",null,null,0,59.615250000000003,0,0,0]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F213:F215)+SUM(F218:F220)","v":0},{"$f":"SUM(G213:G215)+SUM(G218:G220)","v":0},{"$f":"SUM(H213:H215)+SUM(H218:H220)","v":0},{"$f":"SUM(I213:I215)+SUM(I218:I220)","v":59.615250000000003},{"$f":"SUM(J213:J215)+SUM(J218:J220)","v":0},{"$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},{"$f":"I222+I209","v":59.615250000000003},{"$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},{"$f":"K156","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA156","v":"Supporting Documents"}]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B160","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C161","v":"Revenue from water services:"}]
[null,null,{"$f":"C162","v":"Drinking water"},null,"$'000",{"$f":"F18+F54+F90+F126+F162+F198","v":0},0,160255.42397999999,193760.03438,215470.28670102148,241338.92957769844,270839.58624279132,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$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":10479.6355},{"$f":"I19+I55+I91+I127+I163+I199","v":12240.0057},11833.26554,11824.894,11504.46529697802,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000",{"$f":"F22+F58+F94+F130+F166+F202","v":0},0,{"$f":"H22+H58+H94+H130+H166+H202","v":190613.04109000001},196862.04827999999,200181.95355235078,210938.20246543636,222385.75877406925,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000",{"$f":"F23+F59+F95+F131+F167+F203","v":0},0,2017.96182,2681.0010300000004,3096,3100,3193,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000",{"$f":"F24+F60+F96+F132+F168+F204","v":0},0,1936.9910099999997,2995.1651899999997,1876.2718600000001,1933.9629999999997,1895.1774782967022,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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":0},0,{"$f":"H27+H63+H99+H135+H171+H207","v":6747.41914},{"$f":"I27+I63+I99+I135+I171+I207","v":4834.8649300000016},6882.8576400000002,5148.0449999999992,5044.8012403846133,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F234:F235)+SUM(F238:F240)+F243","v":0},0,372050.47253999999,413373.11950999999,439340.63529337227,474284.03404313477,514862.78903251997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$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":0},0,2551.3748800000003,3014.5725999999995,2066.36661,1808.777,2462.7713705223882,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C178","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F34+F70+F106+F142+F178+F214","v":0},0,0,59.615250000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000",{"$f":"F35+F71+F107+F143+F179+F215","v":0},0,99102.480970000019,71722.539480000007,65011.383000000002,68202.228000000003,71550.104999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Investment Income"},null,"$'000",{"$f":"F38+F74+F110+F146+F182+F218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F39+F75+F111+F147+F183+F219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000",{"$f":"F40+F76+F112+F148+F184+F220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F249:F251)+SUM(F254:F256)","v":0},{"$f":"SUM(G249:G251)+SUM(G254:G256)","v":0},{"$f":"SUM(H249:H251)+SUM(H254:H256)","v":101653.85585000002},{"$f":"SUM(I249:I251)+SUM(I254:I256)","v":74796.727330000009},{"$f":"SUM(J249:J251)+SUM(J254:J256)","v":67077.749609999999},{"$f":"SUM(K249:K251)+SUM(K254:K256)","v":70011.005000000005},74012.876370522383,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B188","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F258+F245","v":0},{"$f":"G258+G245","v":0},{"$f":"H258+H245","v":473704.32839000004},{"$f":"I258+I245","v":488169.84684000001},{"$f":"J258+J245","v":506418.38490337227},{"$f":"K258+K245","v":544295.03904313478},588875.66540304234,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Out by $300K due to capital revenue.  Actual budget in LTFM and latest ledger is $68.2M vs. $68.5M in 5.1.1Data report"]

{"sheet":"5.2.3","index":8,"n_rows":171,"n_cols":47,"rows_kept":171,"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$9,\" - Tariff Structures\")","v":"Revenue Details for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472) - Tariff Structures"}]
[null,{"$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},{"$f":"'5.1.1'!L13","v":2015},null,"Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AT14","v":" "}]
[]
[null,1,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Residential",null,"Bulk Water Tariff",null,"Variable",null,"$",null,null,null,null,null,2.1916804249821142,2.4618580957798852,2.7320324832596654,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,22271702.02442858,23652323.65145972,25006951.639565535,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"$'000",null,null,null,null,null,48812.453357974642,58228.664465352173,68319.804186596593,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,2,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Business",null,"Bulk Water Tariff",null,"Variable",null,"$",null,null,null,null,null,2.1916804249821142,2.4618580957798852,2.7320324832596654,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,3622734.790133351,3736025.4582631425,3825486.5248891683,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"$'000",null,null,null,null,null,7939.8769244369532,9197.5645204648736,10451.353450269342,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,3,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Residential",null,"Tier 1 Tariff",null,"Variable",null,"$",null,null,null,null,null,0.17599999999999999,0.18128000000000005,0.18671839999999998,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,21067327.485229705,22373326.592568349,23654736.506027643,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,3707.849637400428,4055.8366447007916,4416.7745528270716,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,4,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Business",null,"Tier 1 Tariff",null,"Variable",null,"$",null,null,null,null,null,0.17599999999999999,0.18127999999999997,0.18671839999999995,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,797218.53603375843,822149.26539288857,841836.05581482663,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,140.31046234194147,149.03921883042281,157.18628140405508,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,5,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Residential",null,"Tier 2 Tariff",null,"Variable",null,"$",null,null,null,null,null,0.84899999999999998,0.87447000000000008,0.90070410000000001,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,552167.040940103,586396.80563499278,619982.0964433403,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,468.78981775814742,512.78641462363214,558.42041619311203,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,6,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Business",null,"Tier 2 Tariff",null,"Variable",null,"$",null,null,null,null,null,0.84899999999999998,0.87447000000000019,0.90070410000000012,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,109044.36408253627,112454.41465989139,115147.19392348784,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,92.578665106073288,98.338011987635255,103.7135496703806,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,7,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Residential",null,"Tier 3 Tariff",null,"Variable",null,"$",null,null,null,null,null,1.3049999999999997,1.3441499999999995,1.3844745000000001,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 3 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,644941.25913141808,684922.25384002703,724150.49119615706,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 3 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,841.64834316650047,920.63824749907201,1002.5678892235539,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,8,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Business",null,"Tier 3 Tariff",null,"Variable",null,"$",null,null,null,null,null,1.3049999999999999,1.3441500000000002,1.3844745000000001,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 3 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,2716471.8900170554,2801421.778210362,2868503.2751508541,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Tier 3 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,3544.995816472257,3765.5310831814586,3971.3696376128414,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,9,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Residential",null,"Bulk Water Tariff",null,"Variable",null,"$",null,null,null,null,null,1.6098899383254428,1.8806393786711029,2.1506716193542896,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,21019085.518176876,22319335.198385663,23659439.860723276,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"$'000",null,null,null,null,null,33838.414288514978,41974.620679844091,50883.685838277153,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,10,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Business",null,"Bulk Water Tariff",null,"Variable",null,"$",null,null,null,null,null,1.6098899383254428,1.8806393786711029,2.1506716193542896,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,5963772.6156444522,6095339.2251201738,6235777.9502558708,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"$'000",null,null,null,null,null,9601.017528386812,11463.134973119606,13411.110662210567,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,11,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Residential",null,"Tier 1 Tariff",null,"Variable",null,"$",null,null,null,null,null,0.53800000000000003,0.55414000000000008,0.57076420000000017,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,17901791.590287164,19009335.235951371,20150824.40538184,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,9631.1638755744953,10533.833027650093,11501.369171078244,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,12,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Business",null,"Tier 1 Tariff",null,"Variable",null,"$",null,null,null,null,null,0.53799999999999992,0.55413999999999985,0.57076419999999994,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,1171648.030235105,1197495.7224211835,1225086.4382781771,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 1 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,630.34664026648636,663.58027962247445,699.23548087469305,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,13,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Residential",null,"Tier 2 Tariff",null,"Variable",null,"$",null,null,null,null,null,1.0359999999999998,1.0670799999999998,1.0990923999999997,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,3099913.6225399151,3291698.317241353,3489361.0935312496,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,3211.5105129513518,3512.5054403619019,3835.1302587558848,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,14,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Business",null,"Tier 2 Tariff",null,"Variable",null,"$",null,null,null,null,null,1.0359999999999998,1.0670800000000003,1.0990924,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,4792124.5854093479,4897843.5026989905,5010691.5119776921,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Tier 2 Tariff",null,"Variable",null,"$'000",null,null,null,null,null,4964.6410704840828,5226.3908448600396,5507.2129595591905,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,15,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Commercially negotiated agreements",null,"Bulk Water Tariff",null,"Variable",null,"$",null,null,null,null,null,2.1920000000000002,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"kilolitre",null,null,null,null,null,959808,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Bulk Water Tariff",null,"Variable",null,"$'000",null,null,null,null,null,2103.899136,null,null,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,16,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Residential",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,345.99999256357984,356.38,367.07139999999987,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,143904.85740539106,147255.75155308476,150781.86687213849,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,49791.079592128321,52479.004738488344,55347.710967369479,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,17,"Price","Moreton Bay Regional Council",null,"Drinking water",null,null,"Business",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,427.53167651030327,435.66236508445769,448.7322360369912,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,6851.445983499777,7065.3074840524168,7234.4899349284424,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,2929.2101878454432,3078.0885685511953,3246.348845087547,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,18,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Residential",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,235.72240228061571,242.75066691883623,250.03318692640136,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,125458.91334489615,128238.17652946588,131192.82849556205,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,29573.47644117452,31129.902876983295,32802.561010634177,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,19,"Price","Sunshine Coast Regional Council",null,"Drinking water",null,null,"Business",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,524.36593085037339,541.92949939792004,558.18738437985769,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,9166.908975475033,9427.8358423940372,9645.0564428550897,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Drinking water",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,4806.8147579456081,5109.2223584743679,5383.7488280333773,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,20,"Price","Moreton Bay Regional Council",null,"Waste-water via Sewer",null,null,"Residential",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,743.47478700652778,765.78605795311194,788.75963969170527,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,126905.04422126473,129753.72657636122,132860.74683302178,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,94350.700722458787,99363.594779637599,104795.19480118513,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,21,"Price","Moreton Bay Regional Council",null,"Waste-water via Sewer",null,null,"Business",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,728.02301745906266,749.74704650484205,772.23945789998743,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Moreton Bay Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,29184.988925432597,29869.33031276055,30584.566913537608,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Moreton Bay Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,21247.343702002763,22394.442183069772,23618.609373416173,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,22,"Price","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,"Residential",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,566.11351595276392,583.12934270704307,600.62322298825427,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,123827.53225799925,126752.51060151382,129672.93231049168,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,70100.439658330244,73913.108193528256,77884.574538665256,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,23,"Price","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,"Business",null,"Access",null,"Fixed",null,"$",null,null,null,null,null,573.84297244753475,590.94753231843265,608.6759582879854,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"Charge",null,null,null,null,null,16749.94181041537,17178.889539945409,17574.697099973258,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Access",null,"Fixed",null,"$'000",null,null,null,null,null,9611.8363968119975,10151.822381601674,10697.295598947301,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,24,"Price","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,"Business",null,"Volumetric",null,"Variable",null,"$",null,null,null,null,null,2.6606775459522147,2.7404978723307805,2.8227128085007043,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Quantity","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Volumetric",null,"Variable",null,"kilolitre",null,null,null,null,null,1830974.625301145,1866534.9020134751,1909540.5120999061,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,null,"Revenue","Sunshine Coast Regional Council",null,"Waste-water via Sewer",null,null,null,null,"Volumetric",null,"Variable",null,"$'000",null,null,null,null,null,4871.6330727470258,5115.23492759907,5390.0844618553983,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013 -Net of offsets"]
[null,25,"Price",null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,null,null,null,null,"* Does not include leak and dialysis rebates (included in 5.2.1)"]
[null,null,"Quantity",0,null,0,null,null,null,null,0,null,0,null,"[please specify]"]
[null,null,"Revenue",0,null,0,null,null,null,null,0,null,0,null,"$'000"]
[null,{"$f":"B88+1","v":26},"Price",null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",0,null,0,null,null,null,null,0,null,0,null,"[please specify]"]
[null,null,"Revenue",0,null,0,null,null,null,null,0,null,0,null,"$'000"]
[null,{"$f":"B91+1","v":27},"Price",null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",0,null,0,null,null,null,null,0,null,0,null,"[please specify]"]
[null,null,"Revenue",0,null,0,null,null,null,null,0,null,0,null,"$'000"]
[null,{"$f":"B94+1","v":28},"Price",null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",0,null,0,null,null,null,null,0,null,0,null,"[please specify]"]
[null,null,"Revenue",0,null,0,null,null,null,null,0,null,0,null,"$'000"]
[null,{"$f":"B97+1","v":29},"Price",null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D100","v":0},null,{"$f":"F100","v":0},null,null,null,null,{"$f":"K100","v":0},null,{"$f":"M100","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D100","v":0},null,{"$f":"F100","v":0},null,null,null,null,{"$f":"K100","v":0},null,{"$f":"M100","v":0},null,"$'000"]
[null,{"$f":"B100+1","v":30},"Price",null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D103","v":0},null,{"$f":"F103","v":0},null,null,null,null,{"$f":"K103","v":0},null,{"$f":"M103","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D103","v":0},null,{"$f":"F103","v":0},null,null,null,null,{"$f":"K103","v":0},null,{"$f":"M103","v":0},null,"$'000"]
[]
[]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUMIF($C:$C,\"=Revenue\",Q:Q)","v":0},0,0,0,416812.03060827986,453036.88486003189,493985.06275974651]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Moreton Bay Regional Council"}]
[{"$f":"'Business Details'!D13","v":"Sunshine Coast Regional Council"}]
[{"$f":"'Business Details'!D14","v":"N/A"}]
[{"$f":"'Business Details'!D15","v":"N/A"}]
[{"$f":"'Business Details'!D16","v":"N/A"}]
[]
["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"]

{"sheet":"5.3.1","index":9,"n_rows":224,"n_cols":34,"rows_kept":224,"cut":false,"hidden":false,"merged":[[10,16,12,16],[11,3,12,3],[11,4,12,4],[10,5,12,5],[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$9)","v":"Service Standards for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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",{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,"Approving Agency","Changes expected in service standard","Date of expected changes","Supporting Documents"]
[null,null,null,"Service\n(Dropdown list)","Region\n(Dropdown list)",null,{"$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,"Customer Charter (general): Our core business is ensuring that, all day, every day, you can turn on a tap or flush your toilet, knowing that you will receive a safe, high quality and reliable water supply and sewerage service","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,2,"Customer Charter (general): Our core business is ensuring that, all day, every day, you can turn on a tap or flush your toilet, knowing that you will receive a safe, high quality and reliable water supply and sewerage service","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,3,"Customer Charter (general): Our core business is ensuring that, all day, every day, you can turn on a tap or flush your toilet, knowing that you will receive a safe, high quality and reliable water supply and sewerage service","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,4,"Customer Charter (general): Our core business is ensuring that, all day, every day, you can turn on a tap or flush your toilet, knowing that you will receive a safe, high quality and reliable water supply and sewerage service","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,5,"Customer Charter (general): Our crews are on standby 24/7, 365 days a year, to respond to urgent problems and emergencies","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,6,"Customer Charter (general): Our crews are on standby 24/7, 365 days a year, to respond to urgent problems and emergencies","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,7,"Customer Charter (general): Our crews are on standby 24/7, 365 days a year, to respond to urgent problems and emergencies","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,8,"Customer Charter (general): Our crews are on standby 24/7, 365 days a year, to respond to urgent problems and emergencies","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,9,"Quality, safety and reliability: We value our customers, our community and the environment","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,10,"Quality, safety and reliability: We value our customers, our community and the environment","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,11,"Quality, safety and reliability: We value our customers, our community and the environment","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,12,"Quality, safety and reliability: We value our customers, our community and the environment","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,13,"Providing you with water that complies with the Australian Drinking Water Guidelines issued by the National Health and Medical Research Council","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC & NHMRC","No","N/A","http://www.unitywater.com/customer-charter & http://www.nhmrc.gov.au/_files_nhmrc/publications/attachments/eh52_aust_drinking_water_guidelines_update_120430.pdf"]
[null,14,"Providing you with water that complies with the Australian Drinking Water Guidelines issued by the National Health and Medical Research Council","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC & NHMRC","No","N/A","http://www.unitywater.com/customer-charter & http://www.nhmrc.gov.au/_files_nhmrc/publications/attachments/eh52_aust_drinking_water_guidelines_update_120430.pdf"]
[null,15,"Supplying water at the required pressure (210 kPa) and flow rate (23 litres/minute) to meet your household needs","Drinking water","Moreton Bay Regional Council","Min pressure of 210 kPa & Min flow rate  of 23 L/min","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,16,"Supplying water at the required pressure (210 kPa) and flow rate (23 litres/minute) to meet your household needs","Drinking water","Sunshine Coast Regional Council","Min pressure of 210 kPa & Min flow rate  of 23 L/min","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,17,"Protecting your health and the environment by operating and maintaining the infrastructure for the effective collection, transport and treatment of sewage","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,18,"Protecting your health and the environment by operating and maintaining the infrastructure for the effective collection, transport and treatment of sewage","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,19,"Connecting your property to our water and sewerage network within 15 working days of receiving your application and payment, where the relevant service is available","Drinking water","Moreton Bay Regional Council","Max connection time of 15 working days","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,20,"Connecting your property to our water and sewerage network within 15 working days of receiving your application and payment, where the relevant service is available","Waste-water via Sewer","Moreton Bay Regional Council","Max connection time of 15 working days","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,21,"Connecting your property to our water and sewerage network within 15 working days of receiving your application and payment, where the relevant service is available","Drinking water","Sunshine Coast Regional Council","Max connection time of 15 working days","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,22,"Connecting your property to our water and sewerage network within 15 working days of receiving your application and payment, where the relevant service is available","Waste-water via Sewer","Sunshine Coast Regional Council","Max connection time of 15 working days","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,23,"Quality, safety and reliability: We will do our best to minimise customer inconvenience during planned and unplanned service interruptions","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,24,"Quality, safety and reliability: We will do our best to minimise customer inconvenience during planned and unplanned service interruptions","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,25,"Quality, safety and reliability: We will do our best to minimise customer inconvenience during planned and unplanned service interruptions","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,26,"Quality, safety and reliability: We will do our best to minimise customer inconvenience during planned and unplanned service interruptions","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,27,"Providing you with at least 48 hours notice of any planned works that may disrupt your water supply","Drinking water","Moreton Bay Regional Council","Min notice time of 48 hours","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,28,"Providing you with at least 48 hours notice of any planned works that may disrupt your water supply","Drinking water","Sunshine Coast Regional Council","Min notice time of 48 hours","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,29,"Communicating with customers, organisations or facilities with identified special needs, prior to planned water supply interruptions","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,30,"Communicating with customers, organisations or facilities with identified special needs, prior to planned water supply interruptions","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,31,"In the event of unplanned water supply interruptions, striving to restore normal service levels within five hours, 90% of the time","Drinking water","Moreton Bay Regional Council","Max restore time of 5 hours for Min of 90% of events","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,32,"In the event of unplanned water supply interruptions, striving to restore normal service levels within five hours, 90% of the time","Drinking water","Sunshine Coast Regional Council","Max restore time of 5 hours for Min of 90% of events","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,33,"Aiming to have fewer than 15 unplanned water supply interruptions per 1000 homes per year","Drinking water","Moreton Bay Regional Council","Max events of 15 per 1000 homes per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,34,"Aiming to have fewer than 15 unplanned water supply interruptions per 1000 homes per year","Drinking water","Sunshine Coast Regional Council","Max events of 15 per 1000 homes per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,35,"Responding to urgent water and sewage incidents in less than one hour, in 90% of cases","Drinking water","Moreton Bay Regional Council","Max response time of 1 hour for Min of 90% of events","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,36,"Responding to urgent water and sewage incidents in less than one hour, in 90% of cases","Waste-water via Sewer","Moreton Bay Regional Council","Max response time of 1 hour for Min of 90% of events","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,37,"Responding to urgent water and sewage incidents in less than one hour, in 90% of cases","Drinking water","Sunshine Coast Regional Council","Max response time of 1 hour for Min of 90% of events","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,38,"Responding to urgent water and sewage incidents in less than one hour, in 90% of cases","Waste-water via Sewer","Sunshine Coast Regional Council","Max response time of 1 hour for Min of 90% of events","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,39,"Depending on the length and severity of disruption, providing more information about planned or unplanned service interruptions via our website and/or our Customer Service Call Centre","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,40,"Depending on the length and severity of disruption, providing more information about planned or unplanned service interruptions via our website and/or our Customer Service Call Centre","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,41,"Depending on the length and severity of disruption, providing more information about planned or unplanned service interruptions via our website and/or our Customer Service Call Centre","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,42,"Depending on the length and severity of disruption, providing more information about planned or unplanned service interruptions via our website and/or our Customer Service Call Centre","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,43,"Respecting our customers: We value our customers and aim to always respond in a respectful, efficient and timely manner","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,44,"Respecting our customers: We value our customers and aim to always respond in a respectful, efficient and timely manner","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,45,"Respecting our customers: We value our customers and aim to always respond in a respectful, efficient and timely manner","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,46,"Respecting our customers: We value our customers and aim to always respond in a respectful, efficient and timely manner","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,47,"We commit to being: Available - We are on call 24 hours a day, seven days a week, 365 days a year, for faults and emergencies","Drinking water","Moreton Bay Regional Council","Min available time of 24-7-365","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,48,"We commit to being: Available - We are on call 24 hours a day, seven days a week, 365 days a year, for faults and emergencies","Waste-water via Sewer","Moreton Bay Regional Council","Min available time of 24-7-366","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,49,"We commit to being: Available - We are on call 24 hours a day, seven days a week, 365 days a year, for faults and emergencies","Drinking water","Sunshine Coast Regional Council","Min available time of 24-7-367","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,50,"We commit to being: Available - We are on call 24 hours a day, seven days a week, 365 days a year, for faults and emergencies","Waste-water via Sewer","Sunshine Coast Regional Council","Min available time of 24-7-368","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,51,"We commit to being: Contactable - Our Customer Service Call Centre and customer service counters can assist with your general enquiries on Monday to Friday from 8.30am to 5pm (except public holidays) [&] [y]ou can also submit a question at any time through our website","Drinking water","Moreton Bay Regional Council","Min contact time of 8:30-17:00 Mon-Fri (except pub hols)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,52,"We commit to being: Contactable - Our Customer Service Call Centre and customer service counters can assist with your general enquiries on Monday to Friday from 8.30am to 5pm (except public holidays) [&] [y]ou can also submit a question at any time through our website","Waste-water via Sewer","Moreton Bay Regional Council","Min contact time of 8:30-17:00 Mon-Fri (except pub hols)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,53,"We commit to being: Contactable - Our Customer Service Call Centre and customer service counters can assist with your general enquiries on Monday to Friday from 8.30am to 5pm (except public holidays) [&] [y]ou can also submit a question at any time through our website","Drinking water","Sunshine Coast Regional Council","Min contact time of 8:30-17:00 Mon-Fri (except pub hols)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,54,"We commit to being: Contactable - Our Customer Service Call Centre and customer service counters can assist with your general enquiries on Monday to Friday from 8.30am to 5pm (except public holidays) [&] [y]ou can also submit a question at any time through our website","Waste-water via Sewer","Sunshine Coast Regional Council","Min contact time of 8:30-17:00 Mon-Fri (except pub hols)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,55,"We commit to being: Identifiable - Our Customer Service team members will provide you with their first name and supply a reference number for customer requests [&] [o]ur logo uniformed field staff will produce photo ID on request","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,56,"We commit to being: Identifiable - Our Customer Service team members will provide you with their first name and supply a reference number for customer requests [&] [o]ur logo uniformed field staff will produce photo ID on request","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,57,"We commit to being: Identifiable - Our Customer Service team members will provide you with their first name and supply a reference number for customer requests [&] [o]ur logo uniformed field staff will produce photo ID on request","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,58,"We commit to being: Identifiable - Our Customer Service team members will provide you with their first name and supply a reference number for customer requests [&] [o]ur logo uniformed field staff will produce photo ID on request","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,59,"We commit to being: Responsive - We will answer 80% of calls to our Customer Service Call Centre within 30 seconds and acknowledge written enquiries within 10 days","Drinking water","Moreton Bay Regional Council","Min answer time of 30 sec for 80% of calls & Min acknowledge time of 10 days for all correspondence","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,60,"We commit to being: Responsive - We will answer 80% of calls to our Customer Service Call Centre within 30 seconds and acknowledge written enquiries within 10 days","Waste-water via Sewer","Moreton Bay Regional Council","Min answer time of 30 sec for 80% of calls & Min acknowledge time of 10 days for all correspondence","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,61,"We commit to being: Responsive - We will answer 80% of calls to our Customer Service Call Centre within 30 seconds and acknowledge written enquiries within 10 days","Drinking water","Sunshine Coast Regional Council","Min answer time of 30 sec for 80% of calls & Min acknowledge time of 10 days for all correspondence","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,62,"We commit to being: Responsive - We will answer 80% of calls to our Customer Service Call Centre within 30 seconds and acknowledge written enquiries within 10 days","Waste-water via Sewer","Sunshine Coast Regional Council","Min answer time of 30 sec for 80% of calls & Min acknowledge time of 10 days for all correspondence","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,63,"We commit to being: Respectful - We will treat your information with strict confidence, as per our Privacy Statement and the Information Privacy Act 2009","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,64,"We commit to being: Respectful - We will treat your information with strict confidence, as per our Privacy Statement and the Information Privacy Act 2010","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,65,"We commit to being: Respectful - We will treat your information with strict confidence, as per our Privacy Statement and the Information Privacy Act 2011","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,66,"We commit to being: Respectful - We will treat your information with strict confidence, as per our Privacy Statement and the Information Privacy Act 2012","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,67,"Managing your account: We issue accounts quarterly to our Moreton Bay customers and six-monthly to our Sunshine Coast customers [&] [q]uarterly billing will commence on the Sunshine Coast from early 2012","Drinking water","Moreton Bay Regional Council","Max issue time of quarterly","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,68,"Managing your account: We issue accounts quarterly to our Moreton Bay customers and six-monthly to our Sunshine Coast customers [&] [q]uarterly billing will commence on the Sunshine Coast from early 2013","Waste-water via Sewer","Moreton Bay Regional Council","Max issue time of quarterly","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,69,"Managing your account: We issue accounts quarterly to our Moreton Bay customers and six-monthly to our Sunshine Coast customers [&] [q]uarterly billing will commence on the Sunshine Coast from early 2014","Drinking water","Sunshine Coast Regional Council","Max issue time of quarterly","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,70,"Managing your account: We issue accounts quarterly to our Moreton Bay customers and six-monthly to our Sunshine Coast customers [&] [q]uarterly billing will commence on the Sunshine Coast from early 2015","Waste-water via Sewer","Sunshine Coast Regional Council","Max issue time of quarterly","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,71,"Managing your account: To calculate your account we are required to read your water meter at least once a year, however we endeavour to read your meter every account cycle and inform you of the reading [but] [i]f your water meter remains inaccessible within the required timeframe and you do not phone through your reading to us we will estimate your consumption for that account period","Drinking water","Moreton Bay Regional Council","Min meter read of annually (but preferably quarterly)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,72,"Managing your account: To calculate your account we are required to read your water meter at least once a year, however we endeavour to read your meter every account cycle and inform you of the reading [but] [i]f your water meter remains inaccessible within the required timeframe and you do not phone through your reading to us we will estimate your consumption for that account period","Drinking water","Sunshine Coast Regional Council","Min meter read of annually (but preferably quarterly)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,73,"Managing your account: Your itemised account includes all the necessary information to help you understand your water supply and sewerage charges","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,74,"Managing your account: Your itemised account includes all the necessary information to help you understand your water supply and sewerage charges","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,75,"Managing your account: Your itemised account includes all the necessary information to help you understand your water supply and sewerage charges","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,76,"Managing your account: Your itemised account includes all the necessary information to help you understand your water supply and sewerage charges","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,77,"Managing your account: We offer a range of options for paying accounts online, in person or by mail","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,78,"Managing your account: We offer a range of options for paying accounts online, in person or by mail","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,79,"Managing your account: We offer a range of options for paying accounts online, in person or by mail","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,80,"Managing your account: We offer a range of options for paying accounts online, in person or by mail","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,81,"Managing your account: Our payment terms are 30 days and it is important to settle your account on time because interest of 11% per annum, compounding daily, is charged on overdue amounts [&] [i]f you are experiencing payment difficulties please contact us as early as possible to discuss suitable payment arrangements [&] [o]ur Financial Hardship Policy can be mailed on request, viewed at our customer service counters, or on our website www.unitywater.com","Drinking water","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,82,"Managing your account: Our payment terms are 30 days and it is important to settle your account on time because interest of 11% per annum, compounding daily, is charged on overdue amounts [&] [i]f you are experiencing payment difficulties please contact us as early as possible to discuss suitable payment arrangements [&] [o]ur Financial Hardship Policy can be mailed on request, viewed at our customer service counters, or on our website www.unitywater.com","Waste-water via Sewer","Moreton Bay Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,83,"Managing your account: Our payment terms are 30 days and it is important to settle your account on time because interest of 11% per annum, compounding daily, is charged on overdue amounts [&] [i]f you are experiencing payment difficulties please contact us as early as possible to discuss suitable payment arrangements [&] [o]ur Financial Hardship Policy can be mailed on request, viewed at our customer service counters, or on our website www.unitywater.com","Drinking water","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,84,"Managing your account: Our payment terms are 30 days and it is important to settle your account on time because interest of 11% per annum, compounding daily, is charged on overdue amounts [&] [i]f you are experiencing payment difficulties please contact us as early as possible to discuss suitable payment arrangements [&] [o]ur Financial Hardship Policy can be mailed on request, viewed at our customer service counters, or on our website www.unitywater.com","Waste-water via Sewer","Sunshine Coast Regional Council","Qualitative","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://www.qwc.qld.gov.au/reform/pdf/customer-water-wastewater-code.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/S/SouthEQWDisA09.pdf & http://www.legislation.qld.gov.au/LEGISLTN/CURRENT/W/WaterSupSRA08.pdf"]
[null,85,"Handling complaints: We manage complaints in accordance with ISO 10002-2006 Customer Satisfaction Guidelines for Complaints Handling in Organisations [&] [p]lease contact us first so we can work with you personally to address your concerns [&] [i]f, following our investigations, the complaint is not resolved to your satisfaction we will escalate your complaint to our Complaint Management Team for review [&] [f]ollowing this review, if you remain unsatisfied with the outcome, you can then refer your complaint to the Energy and Water Ombudsman Queensland on 1800 662 837 or complaints@ewoq.com.au","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://infostore.saiglobal.com/store/details.aspx?ProductID=341668 & http://www.ewoq.com.au/Complaints/Makeacomplaint.aspx"]
[null,86,"Handling complaints: We manage complaints in accordance with ISO 10002-2006 Customer Satisfaction Guidelines for Complaints Handling in Organisations [&] [p]lease contact us first so we can work with you personally to address your concerns [&] [i]f, following our investigations, the complaint is not resolved to your satisfaction we will escalate your complaint to our Complaint Management Team for review [&] [f]ollowing this review, if you remain unsatisfied with the outcome, you can then refer your complaint to the Energy and Water Ombudsman Queensland on 1800 662 837 or complaints@ewoq.com.au","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://infostore.saiglobal.com/store/details.aspx?ProductID=341668 & http://www.ewoq.com.au/Complaints/Makeacomplaint.aspx"]
[null,87,"Handling complaints: We manage complaints in accordance with ISO 10002-2006 Customer Satisfaction Guidelines for Complaints Handling in Organisations [&] [p]lease contact us first so we can work with you personally to address your concerns [&] [i]f, following our investigations, the complaint is not resolved to your satisfaction we will escalate your complaint to our Complaint Management Team for review [&] [f]ollowing this review, if you remain unsatisfied with the outcome, you can then refer your complaint to the Energy and Water Ombudsman Queensland on 1800 662 837 or complaints@ewoq.com.au","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://infostore.saiglobal.com/store/details.aspx?ProductID=341668 & http://www.ewoq.com.au/Complaints/Makeacomplaint.aspx"]
[null,88,"Handling complaints: We manage complaints in accordance with ISO 10002-2006 Customer Satisfaction Guidelines for Complaints Handling in Organisations [&] [p]lease contact us first so we can work with you personally to address your concerns [&] [i]f, following our investigations, the complaint is not resolved to your satisfaction we will escalate your complaint to our Complaint Management Team for review [&] [f]ollowing this review, if you remain unsatisfied with the outcome, you can then refer your complaint to the Energy and Water Ombudsman Queensland on 1800 662 837 or complaints@ewoq.com.au","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","Yes","Yes","Yes","Yes","QWC","No","N/A","http://www.unitywater.com/customer-charter & http://infostore.saiglobal.com/store/details.aspx?ProductID=341668 & http://www.ewoq.com.au/Complaints/Makeacomplaint.aspx"]
[null,89,"Our Drinking Water Quality Management Plan, describing how we manage the risks associated with delivering safe drinking water to our customers, was approved by DERM in Mar 2012 & we were the first of the SEQ DRs to complete this business-critical document & we will be publishing annual water quality summaries to our website for our customers to view from 2012-13 onwards","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","DERM","No","N/A","http://www.derm.qld.gov.au/water/regulation/pdfs/dw_mgmt_plan_gline.pdf"]
[null,90,"Our Drinking Water Quality Management Plan, describing how we manage the risks associated with delivering safe drinking water to our customers, was approved by DERM in Mar 2012 & we were the first of the SEQ DRs to complete this business-critical document & we will be publishing annual water quality summaries to our website for our customers to view from 2012-13 onwards","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","DERM","No","N/A","http://www.derm.qld.gov.au/water/regulation/pdfs/dw_mgmt_plan_gline.pdf"]
[null,91,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Quality Management Systems under ISO 9001-2009","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/quality-business-management/ISO9001.htm"]
[null,92,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Quality Management Systems under ISO 9001-2010","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/quality-business-management/ISO9001.htm"]
[null,93,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Quality Management Systems under ISO 9001-2011","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/quality-business-management/ISO9001.htm"]
[null,94,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Environmental Management Systems under ISO 9001-2012","Drinking water","Moreton Bay Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/environmental/"]
[null,95,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Environmental Management Systems under ISO 9001-2013","Waste-water via Sewer","Moreton Bay Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/environmental/"]
[null,96,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Environmental Management Systems under ISO 9001-2014","Drinking water","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/environmental/"]
[null,97,"Compliance Australia Certification Services Pty Ltd granted certification to BSSD in Jun 2012 & ISD in Dec 2011 of Environmental Management Systems under ISO 9001-2015","Waste-water via Sewer","Sunshine Coast Regional Council","Various","N/A","N/A","N/A","N/A","Yes","Yes","Yes","CACS","No","N/A","http://www.unitywater.com/About-us/Participation-agreement.aspx & http://www.unitywater.com/media/scripts/doc_download.aspx?did=581 & http://www.saiglobal.com/assurance/environmental/"]
[null,98,"Customer Satisfaction: Customer Satisfaction Index (from monthly survey by survey agency)","Drinking water","Moreton Bay Regional Council","Max rating of 5.1 out of 10.0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,99,"Customer Satisfaction: Customer Satisfaction Index (from monthly survey by survey agency)","Waste-water via Sewer","Moreton Bay Regional Council","Max rating of 5.1 out of 10.0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,100,"Customer Satisfaction: Customer Satisfaction Index (from monthly survey by survey agency)","Drinking water","Sunshine Coast Regional Council","Max rating of 5.1 out of 10.0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,101,"Customer Satisfaction: Customer Satisfaction Index (from monthly survey by survey agency)","Waste-water via Sewer","Sunshine Coast Regional Council","Max rating of 5.1 out of 10.0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,102,"Customer Satisfaction: Customer Complaints / Compliments to EWOQ","Drinking water","Moreton Bay Regional Council","Max count of 0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & EWOQ","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,103,"Customer Satisfaction: Customer Complaints / Compliments to EWOQ","Waste-water via Sewer","Moreton Bay Regional Council","Max count of 0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & EWOQ","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,104,"Customer Satisfaction: Customer Complaints / Compliments to EWOQ","Drinking water","Sunshine Coast Regional Council","Max count of 0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & EWOQ","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,105,"Customer Satisfaction: Customer Complaints / Compliments to EWOQ","Waste-water via Sewer","Sunshine Coast Regional Council","Max count of 0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & EWOQ","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,106,"Customer Satisfaction: Customer Contact","Drinking water","Moreton Bay Regional Council","Max minutes of 6:00 per event","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,107,"Customer Satisfaction: Customer Contact","Waste-water via Sewer","Moreton Bay Regional Council","Max minutes of 6:00 per event","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,108,"Customer Satisfaction: Customer Contact","Drinking water","Sunshine Coast Regional Council","Max minutes of 6:00 per event","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,109,"Customer Satisfaction: Customer Contact","Waste-water via Sewer","Sunshine Coast Regional Council","Max minutes of 6:00 per event","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,110,"Customer Satisfaction: Payment Options (eg Bpay, cash, cheque, EFT, post office, etc)","Drinking water","Moreton Bay Regional Council","Various percentages (%)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,111,"Customer Satisfaction: Payment Options (eg Bpay, cash, cheque, EFT, post office, etc)","Waste-water via Sewer","Moreton Bay Regional Council","Various percentages (%)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,112,"Customer Satisfaction: Payment Options (eg Bpay, cash, cheque, EFT, post office, etc)","Drinking water","Sunshine Coast Regional Council","Various percentages (%)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,113,"Customer Satisfaction: Payment Options (eg Bpay, cash, cheque, EFT, post office, etc)","Waste-water via Sewer","Sunshine Coast Regional Council","Various percentages (%)","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,114,"Integrated Whole of Region Business: Interruptions to Water Supply","Drinking water","Moreton Bay Regional Council","Max count of 255 per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,115,"Integrated Whole of Region Business: Interruptions to Water Supply","Drinking water","Sunshine Coast Regional Council","Max count of 255 per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,116,"Integrated Whole of Region Business: Dry Weather Sewerage Overflows / 100km Main","Waste-water via Sewer","Moreton Bay Regional Council","Max ratio of 1.3 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,117,"Integrated Whole of Region Business: Dry Weather Sewerage Overflows / 100km Main","Waste-water via Sewer","Sunshine Coast Regional Council","Max ratio of 1.3 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,118,"Integrated Whole of Region Business: Breaks, Bursts & Leaks / 100km Water Main","Drinking water","Moreton Bay Regional Council","Max ratio of 7.3 per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,119,"Integrated Whole of Region Business: Breaks, Bursts & Leaks / 100km Water Main","Drinking water","Sunshine Coast Regional Council","Max ratio of 7.3 per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,120,"Integrated Whole of Region Business: Real Losses","Drinking water","Moreton Bay Regional Council","Max ratio of 66 per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,121,"Integrated Whole of Region Business: Real Losses","Drinking water","Sunshine Coast Regional Council","Max ratio of 66 per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,122,"Sustainable Value & Growth: Environmental Audits","Drinking water","Moreton Bay Regional Council","Min count of 24 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,123,"Sustainable Value & Growth: Environmental Audits","Waste-water via Sewer","Moreton Bay Regional Council","Min count of 24 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,124,"Sustainable Value & Growth: Environmental Audits","Drinking water","Sunshine Coast Regional Council","Min count of 24 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,125,"Sustainable Value & Growth: Environmental Audits","Waste-water via Sewer","Sunshine Coast Regional Council","Min count of 24 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,126,"Sustainable Value & Growth: Dry Weather Spills Reported to DERM","Waste-water via Sewer","Moreton Bay Regional Council","Max count of 0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,127,"Sustainable Value & Growth: Dry Weather Spills Reported to DERM","Waste-water via Sewer","Sunshine Coast Regional Council","Max count of 0 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,128,"Sustainable Value & Growth: Sewerage Odour Complaints","Waste-water via Sewer","Moreton Bay Regional Council","Max count of 65 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,129,"Sustainable Value & Growth: Sewerage Odour Complaints","Waste-water via Sewer","Sunshine Coast Regional Council","Max count of 65 per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,130,"Sustainable Value & Growth: Drinking Water Quality Compliance","Drinking water","Moreton Bay Regional Council","Min percentage of 98.0% per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,131,"Sustainable Value & Growth: Drinking Water Quality Compliance","Drinking water","Sunshine Coast Regional Council","Min percentage of 98.0% per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,132,"Sustainable Value & Growth: Sewerage Treatment Plant Compliance","Waste-water via Sewer","Moreton Bay Regional Council","Min percentage of 98.0% per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,133,"Sustainable Value & Growth: Sewerage Treatment Plant Compliance","Waste-water via Sewer","Sunshine Coast Regional Council","Min percentage of 98.0% per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal & DERM","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,134,"Operational Watchlist: 3rd Party Property Damage Insurance Claims","Drinking water","Moreton Bay Regional Council","Max count per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,135,"Operational Watchlist: 3rd Party Property Damage Insurance Claims","Waste-water via Sewer","Moreton Bay Regional Council","Max count per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,136,"Operational Watchlist: 3rd Party Property Damage Insurance Claims","Drinking water","Sunshine Coast Regional Council","Max count per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,137,"Operational Watchlist: 3rd Party Property Damage Insurance Claims","Waste-water via Sewer","Sunshine Coast Regional Council","Max count per month","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,138,"Operational Watchlist: Leak Rebates","Drinking water","Moreton Bay Regional Council","Max value ($) per year","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\May 2012 Performance Report for June Board (A841417).docx"]
[null,139,"Recycled water available to customers","Other Core Water Services","Sunshine Coast Regional Council","Min percentage of 95% of time","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG154","v":" "}]
[null,140,"Compliance with recycled water quality (e coli): Class A+","Other Core Water Services","Moreton Bay Regional Council","Max ratio of 1cfu per 100mL","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg"]
[null,141,"Compliance with recycled water quality (e coli): Class A+","Other Core Water Services","Sunshine Coast Regional Council","Max ratio of 1cfu per 100mL","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg"]
[null,142,"Compliance with recycled water quality (e coli): Class A","Other Core Water Services","Moreton Bay Regional Council","Max ratio of 10cfu per 100mL","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg"]
[null,143,"Compliance with recycled water quality (e coli): Class A","Other Core Water Services","Sunshine Coast Regional Council","Max ratio of 10cfu per 100mL","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg"]
[null,144,"Compliance with recycled water quality (e coli): Class B","Other Core Water Services","Moreton Bay Regional Council","Max ratio of 100cfu per 100mL","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg"]
[null,145,"Compliance with recycled water quality (e coli): Class B","Other Core Water Services","Sunshine Coast Regional Council","Max ratio of 100cfu per 100mL","N/A","N/A","N/A","Yes","Yes","Yes","Yes","Internal","No","N/A","..\\Our Supporting Info\\Service Standards\\RE QCA Info Needed re Customer Service Standards related KPIs.msg"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]

{"sheet":"5.4.1","index":10,"n_rows":157,"n_cols":34,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Demand Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Demand Details for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472) - 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},{"$f":"CONCATENATE(\"increase post \",L12)","v":"increase post 2015"},null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Moreton Bay Regional Council"}]
[]
[null,"WATER"]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,21329.078000000001,19590.205417333567,20983.1,22271.702024428578,23652.323651459719,25006.95163956553,1.9721793328810522E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Non-residential Demand",null,"ML",null,3412.652479999997,2402.512735372407,3056.7,3657.2463599479702,3771.6162787071908,3861.9295859816248,2.0607994455597023E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",null,0,0,1071.383,959.80799999999999,null,null,0,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Non-revenue water",null,"ML",null,0,0,3481.8869999999988,3061.139825206194,3016.3077355272026,3041.8309004457778,-2.2313169324454041E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Other core water services:",null,"Number of customers",null,0,0,0,3472.8512000000001,3555.8523436800001,3640.8372146939523,2.3900000000000001E-2,null,"Growth rate of 2.39% based on medium series dwelling growth (OESR)"]
[null,"Total Water",null,null,"ML",0,24741.730479999998,21992.718152705973,28593.07,29949.896209582745,30440.247665694114,31910.712125992934,1.6315760319815409E-2]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"Number of connections",null,null,null,127682,130516.54040000001,133641.82662916594,136841.94945746532,2.0607572385715534E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Trade waste",null,"Number of customers",null,null,null,1142,1160,1187.7239999999999,1216.1106035999999,2.0607572385715534E-2,null,"2014/15 growth rate of 2.39% based on medium series dwelling growth (OESR)"]
[null,null,"Other core wastewater services",null,"Number of customers",null,null,null,null,1460.0768,1494.97263552,1530.702481508928,2.3900000000000001E-2,null,"Growth rate of 2.39% based on medium series dwelling growth (OESR)"]
[null,"Total Wastewater",null,null,"[specify]",0,0,0,128824,133136.61720000001,136324.52326468594,139588.76254257426,2.0607572385715534E-2]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[]
[]
[]
[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$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG37","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Sunshine Coast Regional Council"}]
[]
[null,{"$f":"B16","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,25817.224836534297,20160.138765813215,20310.599999999999,21019.085518176871,22319.335198385659,23659.439860723276,2.6262034050882122E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Non-residential Demand",null,"ML",null,4130.7559738454838,4582.8181018414371,4447.7,6010.2894481221465,6142.8822640492317,6284.4163972548777,2.2714537839336968E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",null,0,0,0,0,0,0,0]
[null,null,"Non-revenue water",null,"ML",null,0,0,3474.119999999999,3512.29166228744,3419.4599464224129,3414.7402075576147,-2.549488331764016E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,{"$f":"C22","v":"Other core water services:"},null,"Number of customers",null,0,0,0,2490.1487999999999,2547.4222223999996,2606.0129335151992,2.3E-2,null,"2.30% based on medium series dwelling growth (OESR)"]
[null,{"$f":"B23","v":"Total Water"},null,null,"ML",0,29947.98081037978,24742.956867654651,28232.42,30541.666628586456,31881.677408857304,33358.596465535767,2.1058401532596749E-2]
[]
[null,{"$f":"B25","v":"WASTEWATER"}]
[null,null,{"$f":"C26","v":"Wastewater via sewer"},null,"Number of connections",null,null,null,131717,134311.82490000001,137406.41582643564,140572.30719874869,2.2712848617082004E-2,null,"2013-15 - Utility Revenue Budget A1333878 20/05/2013"]
[null,null,{"$f":"C27","v":"Trade waste"},null,"Number of customers",null,null,null,1383,1912,1955.9759999999999,2000.9634479999997,2.2712848617082004E-2,null,"2014/15 growth rate of 2.30% based on medium series dwelling growth (OESR)"]
[null,null,{"$f":"C28","v":"Other core wastewater services"},null,"Number of customers",null,null,null,null,1046.9232000000002,1071.0024336000001,1095.6354895728,2.3E-2,null,"2.30% based on medium series dwelling growth (OESR)"]
[null,{"$f":"B29","v":"Total Wastewater"},null,null,"Connections/Customers",0,0,0,133100,137270.7481,140433.39426003562,143668.90613632149,2.2712848617082004E-2]
[]
[null,{"$f":"B31","v":"NON-REGULATED"}]
[null,null,{"$f":"C32","v":"Aggregate non-regulated services"},null,"Too many atomistic services"]
[]
[]
[]
[null,null,null,null,null,{"$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$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG62","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - N/A"}]
[]
[null,{"$f":"B41","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML"]
[null,null,"Non-residential Demand",null,"ML"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML"]
[null,null,{"$f":"C47","v":"Other core water services:"},null,{"$f":"E47","v":"Number of customers"}]
[null,{"$f":"B48","v":"Total Water"},null,null,{"$f":"E48","v":"ML"},{"$f":"SUM(F68:F72)","v":0},0,0,0,0,0,{"$f":"SUM(L68:L72)","v":0}]
[]
[null,{"$f":"B50","v":"WASTEWATER"}]
[null,null,{"$f":"C51","v":"Wastewater via sewer"},null,"[specify]"]
[null,null,{"$f":"C52","v":"Trade waste"},null,"[specify]"]
[null,null,{"$f":"C53","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B54","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F76:F78)","v":0},0,0,0,0,0,{"$f":"SUM(L76:L78)","v":0}]
[]
[null,{"$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$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG87","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - N/A"}]
[]
[null,{"$f":"B66","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML"]
[null,null,"Non-residential Demand",null,"ML"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML"]
[null,null,{"$f":"C72","v":"Other core water services:"},null,{"$f":"E72","v":"Number of customers"}]
[null,{"$f":"B73","v":"Total Water"},null,null,{"$f":"E73","v":"ML"},{"$f":"SUM(F93:F97)","v":0},0,0,0,0,0,{"$f":"SUM(L93:L97)","v":0}]
[]
[null,{"$f":"B75","v":"WASTEWATER"}]
[null,null,{"$f":"C76","v":"Wastewater via sewer"},null,"[specify]"]
[null,null,{"$f":"C77","v":"Trade waste"},null,"[specify]"]
[null,null,{"$f":"C78","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B79","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F101:F103)","v":0},0,0,0,0,0,{"$f":"SUM(L101:L103)","v":0}]
[]
[null,{"$f":"B81","v":"NON-REGULATED"}]
[null,null,{"$f":"C82","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$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$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG112","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - N/A"}]
[]
[null,{"$f":"B91","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML"]
[null,null,"Non-residential Demand",null,"ML"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML"]
[null,null,{"$f":"C97","v":"Other core water services:"},null,{"$f":"E97","v":"Number of customers"}]
[null,{"$f":"B98","v":"Total Water"},null,null,{"$f":"E98","v":"ML"},{"$f":"SUM(F118:F122)","v":0},0,0,0,0,0,{"$f":"SUM(L118:L122)","v":0}]
[]
[null,{"$f":"B100","v":"WASTEWATER"}]
[null,null,{"$f":"C101","v":"Wastewater via sewer"},null,"[specify]"]
[null,null,{"$f":"C102","v":"Trade waste"},null,"[specify]"]
[null,null,{"$f":"C103","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B104","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F126:F128)","v":0},0,0,0,0,0,{"$f":"SUM(L126:L128)","v":0}]
[]
[null,{"$f":"B106","v":"NON-REGULATED"}]
[null,null,{"$f":"C107","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$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$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG137","v":" "}]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B116","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",{"$f":"F18+F43+F68+F93+F118","v":0},47146.302836534298,39750.344183146779,41293.699999999997,43290.787542605452,45971.658849845378,{"$f":"L18+L43+L68+L93+L118","v":48666.39150028881},2.2937136974018557E-2]
[null,null,"Non-residential Demand",null,"ML",0,7543.4084538454808,6985.3308372138436,7504.4,9667.5358080701171,9914.4985427564225,{"$f":"L19+L44+L69+L94+L119","v":10146.345983236502},2.1916319038187915E-2]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",0,0,0,1071.383,959.80799999999999,0,{"$f":"L20+L45+L70+L95+L120","v":0},0]
[null,null,"Non-revenue water",null,"ML",0,0,0,6956.0069999999978,6573.4314874936335,6435.7676819496155,{"$f":"L21+L46+L71+L96+L121","v":6456.5711080033925},-2.3986860173002E-2]
[null,null,{"$f":"C122","v":"Other core water services:"},null,{"$f":"E122","v":"Number of customers"},0,0,0,0,5963,6103.2745660799992,{"$f":"L22+L47+L72+L97+L122","v":6246.8501482091515},0]
[null,{"$f":"B123","v":"Total Water"},null,null,{"$f":"E123","v":"ML"},{"$f":"SUM(F143:F147)","v":0},54689.711290379782,46735.675020360621,56825.49,66454.562838169193,68425.199640631414,{"$f":"SUM(L143:L147)","v":71516.158739737861},1.8758989004725057E-2]
[]
[null,{"$f":"B125","v":"WASTEWATER"}]
[null,null,{"$f":"C126","v":"Wastewater via sewer"},null,"[specify]",{"$f":"F26+F51+F76+F101+F126","v":0},0,0,259399,264828.3653,271048.24245560158,{"$f":"L26+L51+L76+L101+L126","v":277414.25665621401},2.167837806658035E-2]
[null,null,{"$f":"C127","v":"Trade waste"},null,"[specify]",0,0,0,2525,3072,3143.7,{"$f":"L27+L52+L77+L102+L127","v":3217.0740515999996},2.167837806658035E-2]
[null,null,{"$f":"C128","v":"Other core wastewater services"},null,"[specify]",0,0,0,0,2507,2565.9750691200002,{"$f":"L28+L53+L78+L103+L128","v":2626.337971081728}]
[null,{"$f":"B129","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F151:F153)","v":0},0,0,261924,270407.3653,276757.91752472159,{"$f":"SUM(L151:L153)","v":283257.66867889574},2.167837806658035E-2]
[]
[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}]

{"sheet":"5.5.1","index":11,"n_rows":321,"n_cols":13,"rows_kept":321,"cut":false,"hidden":false,"merged":[[324,1,325,1],[10,1,11,1],[53,1,54,1],[163,1,164,1],[218,1,219,1],[273,1,274,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Opening Asset Base for \",'Business Details'!D9)","v":"Opening Asset Base for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[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$12","v":"Moreton Bay Regional Council"},{"$f":"'Business Details'!$D$13","v":"Sunshine Coast Regional Council"},{"$f":"'Business Details'!$D$14","v":"N/A"},{"$f":"'Business Details'!$D$15","v":"N/A"},{"$f":"'Business Details'!$D$16","v":"N/A"},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,2532700.6051453031,{"$f":"IF(K16='5.5.1 SD03'!K16,\"OK\",\"check\")","v":"check"},"QCA Unitywater Submission 2011 - FINAL QCA Information Requirements Templates.xls"]
[]
[]
[null,"REGULATORY ASSET BASE VALUES as at 1 July 2008"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",496532.77509800484,345004.50649272569,0,0,0,841537.28159073053,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,null,"Other core water services",null,"$'000",13216.477836748651,24051.501330074094,0,0,0,37267.979166822741]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",584658.10569054331,534710.55541821348,0,0,0,1119368.6611087569,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,null,"Trade waste",null,"$'000",15206.749936980425,15925.125595953494,0,0,0,31131.875532933918]
[null,null,"Other core wastewater services",null,"$'000",0,0,0,0,0,0]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",402.8914380492572,161.31116062564061,0,0,0,564.20259867489779,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[]
[null,"Total RAB Value as at 1 July 2008",null,null,"$'000",1110017.0000003264,919852.99999759253,0,0,0,2029869.9999979192]
[]
[]
[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," "]

{"sheet":"5.5.1 SD03","index":12,"n_rows":288,"n_cols":13,"rows_kept":288,"cut":false,"hidden":false,"merged":[[291,1,292,1],[10,1,11,1],[3,10,7,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"},null,null,null,null,null,null,null,null,"Provide (for each deemed category in section 3.4.2 of the Information Requirements, except for customer groups) details of the opening RAB for 1 July 2008.  Entities are also required to allocate the RAB between asset classes.\n\nSee sections 5.5.1 and 5.6.2 of the Information Requirements."]
[null,"5.5.1 SD03 OPENING REGULATORY ASSET BASE as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening RAB for \",'Business Details'!$D$9)","v":"Allocation of Opening RAB for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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$12","v":"Moreton Bay Regional Council"},{"$f":"'Business Details'!$D$13","v":"Sunshine Coast Regional Council"},{"$f":"'Business Details'!$D$14","v":"N/A"},{"$f":"'Business Details'!$D$15","v":"N/A"},{"$f":"'Business Details'!$D$16","v":"N/A"},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total RAB as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"K37+K56+K75+K94+K113+K132","v":2029869.9999979192},{"$f":"IF(K16='5.5.1'!K16,\"OK\",\"check\")","v":"check"},"See below"]
[]
[]
[null,"REGULATORY ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",76581.783666324583,29719.246069794179,null,null,null,106301.02973611877,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",2510.4909124789401,3653.7183180169009,null,null,null,6164.2092304958405]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,2.7635803628616951,null,null,null,2.7635803628616951]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",782.93949636821935,264.65793956736468,null,null,null,1047.5974359355841]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",15236.149040866127,8691.7723709393194,null,null,null,23927.921411805444]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,243.5249689072489,null,null,null,243.5249689072489]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,11598.349524566744,null,null,null,11598.349524566744]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,797.46304924733795,null,null,null,797.46304924733795]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",36345.790099422462,22020.640082810827,null,null,null,58366.430182233293]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",18378.611776266676,520.37144509279597,null,null,null,18898.983221359471]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",346697.01010627788,267491.99914342014,null,null,null,614189.00924969802]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0]
[]
[null,"Total RAB Value for Drinking water as at 1 July 2008",null,null,"$'000",496532.77509800484,345004.50649272569,0,0,0,841537.28159073053]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,1725.312216649706,null,null,null,1725.312216649706]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,13607.509201786281,null,null,null,13607.509201786281]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",7485.9161851088402,0,null,null,null,7485.9161851088402]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",723.10479721752142,106.03308494149721,null,null,null,829.13788215901866]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",825.39070625840066,23.37008691464375,null,null,null,848.76079317304436]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",4182.0661481638899,8589.276739781968,null,null,null,12771.342887945859]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0]
[]
[null,"Total RAB Value for Other core water services as at 1 July 2008",null,null,"$'000",13216.477836748651,24051.501330074094,0,0,0,37267.979166822748]
[]
[null,"Wastewater via sewer"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",4035.158988194305,0,null,null,null,4035.158988194305]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",30278.852765656615,48171.266051520652,null,null,null,78450.118817177266]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",100.04907773445291,80434.617963834491,null,null,null,80534.667041568944]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",103763.06821323909,371.74683190700534,null,null,null,104134.8150451461]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,446.89654870943957,null,null,null,446.89654870943957]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,3349.542329495664,null,null,null,3349.542329495664]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,2386.7262968339851,null,null,null,2386.7262968339851]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",145332.00172559192,98676.505386110686,null,null,null,244008.50711170261]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",20100.770797325382,569.13260232150333,null,null,null,20669.903399646886]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",281048.20412280154,300304.1214074801,null,null,null,581352.32553028164]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0]
[]
[null,"Total RAB Value for Wastewater via Sewer as at 1 July 2008",null,null,"$'000",584658.10569054331,534710.55541821348,0,0,0,1119368.6611087569]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",106.52416045929529,0,null,null,null,106.52416045929529]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",799.33142162894819,1434.8145521732386,null,null,null,2234.1459738021867]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",2.6411955617041403,2392.8373043013153,null,null,null,2395.4784998630194]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",2739.2411948164936,11.059040369196119,null,null,null,2750.3002351856899]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,13.294657946858964,null,null,null,13.294657946858964]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,124.32409654003985,null,null,null,124.32409654003985]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,71.002360212478791,null,null,null,71.002360212478791]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",3836.6194534048082,2935.5124587293949,null,null,null,6772.131912134203]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",303.00108678979655,8.5791633947622845,null,null,null,311.58025018455885]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",7419.3914243193776,8933.7019622862081,null,null,null,16353.093386605586]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0]
[]
[null,"Total RAB Value for Trade Waste as at 1 July 2008",null,null,"$'000",15206.749936980425,15925.125595953494,0,0,0,31131.875532933918]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0]
[]
[null,"Total RAB Value for Other core wastewater services as at 1 July 2008",null,null,"$'000",0,0,0,0,0,0]
[]
[null,"Aggregate non-regulated services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"QCA Unitywater Submission 2012 - Capex RAB Roll Forward.xlsx"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,140.82282269261307,null,null,null,140.82282269261307]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,9.080882223889402,null,null,null,9.080882223889402]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",402.8914380492572,11.407455709138134,null,null,null,414.29889375839537]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0]
[]
[null,"Total RAB Value for Aggregate Non-regulated Services as at 1 July 2008",null,null,"$'000",402.8914380492572,161.31116062564061,0,0,0,564.2025986748979]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"5.5.1 SD04","index":13,"n_rows":289,"n_cols":13,"rows_kept":289,"cut":false,"hidden":false,"merged":[[292,1,293,1],[10,1,11,1],[3,10,6,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"},null,null,null,null,null,null,null,null,"Provide (for each deemed category in section 3.4.2 of the Information Requirements, except for customer groups) details for the opening tax asset base as at 1 July 2008."]
[null,"5.5.1 SD04 OPENING ASSET BASE as at 1 July 2008 (TAX VALUES)"]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening Tax Asset Base for \",'Business Details'!$D$9)","v":"Allocation of Opening Tax Asset Base for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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$12","v":"Moreton Bay Regional Council"},{"$f":"'Business Details'!$D$13","v":"Sunshine Coast Regional Council"},{"$f":"'Business Details'!$D$14","v":"N/A"},{"$f":"'Business Details'!$D$15","v":"N/A"},{"$f":"'Business Details'!$D$16","v":"N/A"},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,2029869.9999979192,null,"5.5.1 SD03'"]
[]
[]
[null,"TAX ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",76581.783666324583,29719.246069794179,null,null,null,106301.02973611877,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",2510.4909124789401,3653.7183180169009,null,null,null,6164.2092304958405,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,2.7635803628616951,null,null,null,2.7635803628616951,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",782.93949636821935,264.65793956736468,null,null,null,1047.5974359355841,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",15236.149040866127,8691.7723709393194,null,null,null,23927.921411805444,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,243.5249689072489,null,null,null,243.5249689072489,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,11598.349524566744,null,null,null,11598.349524566744,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,797.46304924733795,null,null,null,797.46304924733795,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",36345.790099422462,22020.640082810827,null,null,null,58366.430182233293,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",18378.611776266676,520.37144509279597,null,null,null,18898.983221359471,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",346697.01010627788,267491.99914342014,null,null,null,614189.00924969802,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B20)","v":"Total Opening Tax Asset Base Value for Drinking water"},null,null,"$'000",496532.77509800484,345004.50649272569,0,0,0,841537.28159073053]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,1725.312216649706,null,null,null,1725.312216649706,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,13607.509201786281,null,null,null,13607.509201786281,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",7485.9161851088402,0,null,null,null,7485.9161851088402,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",723.10479721752142,106.03308494149721,null,null,null,829.13788215901866,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",825.39070625840066,23.37008691464375,null,null,null,848.76079317304436,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",4182.0661481638899,8589.276739781968,null,null,null,12771.342887945859,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[]
[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",13216.477836748651,24051.501330074094,0,0,0,37267.979166822748]
[]
[null,"Wastewater via sewer"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",4035.158988194305,0,null,null,null,4035.158988194305,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",30278.852765656615,48171.266051520652,null,null,null,78450.118817177266,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",100.04907773445291,80434.617963834491,null,null,null,80534.667041568944,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",103763.06821323909,371.74683190700534,null,null,null,104134.8150451461,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,446.89654870943957,null,null,null,446.89654870943957,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,3349.542329495664,null,null,null,3349.542329495664,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,2386.7262968339851,null,null,null,2386.7262968339851,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",145332.00172559192,98676.505386110686,null,null,null,244008.50711170261,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",20100.770797325382,569.13260232150333,null,null,null,20669.903399646886,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",281048.20412280154,300304.1214074801,null,null,null,581352.32553028164,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[]
[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",584658.10569054331,534710.55541821348,0,0,0,1119368.6611087569]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",106.52416045929529,0,null,null,null,106.52416045929529,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",799.33142162894819,1434.8145521732386,null,null,null,2234.1459738021867,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",2.6411955617041403,2392.8373043013153,null,null,null,2395.4784998630194,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",2739.2411948164936,11.059040369196119,null,null,null,2750.3002351856899,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,13.294657946858964,null,null,null,13.294657946858964,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,124.32409654003985,null,null,null,124.32409654003985,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,71.002360212478791,null,null,null,71.002360212478791,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",3836.6194534048082,2935.5124587293949,null,null,null,6772.131912134203,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",303.00108678979655,8.5791633947622845,null,null,null,311.58025018455885,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",7419.3914243193776,8933.7019622862081,null,null,null,16353.093386605586,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B77)","v":"Total Opening Tax Asset Base Value for Trade Waste"},null,null,"$'000",15206.749936980425,15925.125595953494,0,0,0,31131.875532933918]
[]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[]
[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",0,0,0,0,0,0]
[]
[null,"Aggregate non-regulated services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,140.82282269261307,null,null,null,140.82282269261307,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,9.080882223889402,null,null,null,9.080882223889402,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",402.8914380492572,11.407455709138134,null,null,null,414.29889375839537,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,null,null,null,0,null,"5.5.1 SD03'"]
[]
[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",402.8914380492572,161.31116062564061,0,0,0,564.2025986748979]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"5.5.2","index":14,"n_rows":2430,"n_cols":29,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[0,26,2,28],[1948,1,1949,3],[978,1,979,3],[23,28,25,30],[9,1,10,3],[494,1,495,3],[1463,1,1464,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[null,"Geographic Area / Service / Asset Class",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":"'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},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!$C$12,\" - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Moreton Bay Regional Council"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F24+F29+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F103+F108+F113+F118+F123+F128+F133+F138+F143+F148+F153+F158+F163+F173+F182+F187+F192+F197+F202+F207+F217+F222+F212+F232+F227+F237+F242+F247+F252+F261+F266+F271+F276+F281+F286+F291+F296+F301+F306+F311+F316+F321+F326+F331+F340+F345+F350+F355+F360+F365+F370+F375+F380+F385+F390+F395+F400+F405+F410+F419+F424+F429+F434+F439+F444+F449+F454+F459+F464+F469+F474+F479+F484+F489","v":0},0,1626.1,853.9,0,0,{"$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":0},0,1626.1,853.9,0,0,{"$f":"L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"Gross value of disposals","$'000",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,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":0},{"$f":"G24-G25","v":0},{"$f":"H24-H25","v":0},{"$f":"I24-I25","v":0},{"$f":"J24-J25","v":0},{"$f":"K24-K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":0},{"$f":"G29-G30","v":0},{"$f":"H29-H30","v":0},{"$f":"I29-I30","v":0},{"$f":"J29-J30","v":0},{"$f":"K29-K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},{"$f":"H34-H35","v":0},{"$f":"I34-I35","v":0},{"$f":"J34-J35","v":0},{"$f":"K34-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":0},{"$f":"G39-G40","v":0},{"$f":"H39-H40","v":0},{"$f":"I39-I40","v":0},{"$f":"J39-J40","v":0},{"$f":"K39-K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},{"$f":"G44-G45","v":0},{"$f":"H44-H45","v":0},{"$f":"I44-I45","v":0},{"$f":"J44-J45","v":0},{"$f":"K44-K45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},{"$f":"G49-G50","v":0},{"$f":"H49-H50","v":0},{"$f":"I49-I50","v":0},{"$f":"J49-J50","v":0},{"$f":"K49-K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},{"$f":"G54-G55","v":0},{"$f":"H54-H55","v":0},{"$f":"I54-I55","v":0},{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":0},{"$f":"G59-G60","v":0},{"$f":"H59-H60","v":0},{"$f":"I59-I60","v":0},{"$f":"J59-J60","v":0},{"$f":"K59-K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},{"$f":"G64-G65","v":0},{"$f":"H64-H65","v":0},{"$f":"I64-I65","v":0},{"$f":"J64-J65","v":0},{"$f":"K64-K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":0},{"$f":"G69-G70","v":0},{"$f":"H69-H70","v":0},{"$f":"I69-I70","v":0},{"$f":"J69-J70","v":0},{"$f":"K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},{"$f":"H74-H75","v":0},{"$f":"I74-I75","v":0},{"$f":"J74-J75","v":0},{"$f":"K74-K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},{"$f":"G79-G80","v":0},{"$f":"H79-H80","v":0},{"$f":"I79-I80","v":0},{"$f":"J79-J80","v":0},{"$f":"K79-K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":0},{"$f":"G84-G85","v":0},{"$f":"H84-H85","v":0},{"$f":"I84-I85","v":0},{"$f":"J84-J85","v":0},{"$f":"K84-K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},{"$f":"G89-G90","v":0},{"$f":"H89-H90","v":0},{"$f":"I89-I90","v":0},{"$f":"J89-J90","v":0},{"$f":"K89-K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},{"$f":"G94-G95","v":0},{"$f":"H94-H95","v":0},{"$f":"I94-I95","v":0},{"$f":"J94-J95","v":0},{"$f":"K94-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},{"$f":"G103-G104","v":0},{"$f":"H103-H104","v":0},{"$f":"I103-I104","v":0},{"$f":"J103-J104","v":0},{"$f":"K103-K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F108-F109","v":0},{"$f":"G108-G109","v":0},{"$f":"H108-H109","v":0},{"$f":"I108-I109","v":0},{"$f":"J108-J109","v":0},{"$f":"K108-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},{"$f":"G113-G114","v":0},{"$f":"H113-H114","v":0},{"$f":"I113-I114","v":0},{"$f":"J113-J114","v":0},{"$f":"K113-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F118-F119","v":0},{"$f":"G118-G119","v":0},{"$f":"H118-H119","v":0},{"$f":"I118-I119","v":0},{"$f":"J118-J119","v":0},{"$f":"K118-K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},{"$f":"G123-G124","v":0},{"$f":"H123-H124","v":0},{"$f":"I123-I124","v":0},{"$f":"J123-J124","v":0},{"$f":"K123-K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F128-F129","v":0},{"$f":"G128-G129","v":0},{"$f":"H128-H129","v":0},{"$f":"I128-I129","v":0},{"$f":"J128-J129","v":0},{"$f":"K128-K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},{"$f":"G133-G134","v":0},{"$f":"H133-H134","v":0},{"$f":"I133-I134","v":0},{"$f":"J133-J134","v":0},{"$f":"K133-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F138-F139","v":0},{"$f":"G138-G139","v":0},{"$f":"H138-H139","v":0},{"$f":"I138-I139","v":0},{"$f":"J138-J139","v":0},{"$f":"K138-K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},{"$f":"G143-G144","v":0},{"$f":"H143-H144","v":0},{"$f":"I143-I144","v":0},{"$f":"J143-J144","v":0},{"$f":"K143-K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F148-F149","v":0},{"$f":"G148-G149","v":0},{"$f":"H148-H149","v":0},{"$f":"I148-I149","v":0},{"$f":"J148-J149","v":0},{"$f":"K148-K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},{"$f":"G153-G154","v":0},{"$f":"H153-H154","v":0},{"$f":"I153-I154","v":0},{"$f":"J153-J154","v":0},{"$f":"K153-K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F158-F159","v":0},{"$f":"G158-G159","v":0},{"$f":"H158-H159","v":0},{"$f":"I158-I159","v":0},{"$f":"J158-J159","v":0},{"$f":"K158-K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F163-F164","v":0},{"$f":"G163-G164","v":0},{"$f":"H163-H164","v":0},{"$f":"I163-I164","v":0},{"$f":"J163-J164","v":0},{"$f":"K163-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F168-F169","v":0},{"$f":"G168-G169","v":0},{"$f":"H168-H169","v":0},{"$f":"I168-I169","v":0},{"$f":"J168-J169","v":0},{"$f":"K168-K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F173-F174","v":0},{"$f":"G173-G174","v":0},{"$f":"H173-H174","v":0},{"$f":"I173-I174","v":0},{"$f":"J173-J174","v":0},{"$f":"K173-K174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},{"$f":"G182-G183","v":0},{"$f":"H182-H183","v":0},{"$f":"I182-I183","v":0},{"$f":"J182-J183","v":0},{"$f":"K182-K183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":0},{"$f":"G187-G188","v":0},{"$f":"H187-H188","v":0},{"$f":"I187-I188","v":0},{"$f":"J187-J188","v":0},{"$f":"K187-K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":0},{"$f":"G192-G193","v":0},{"$f":"H192-H193","v":0},{"$f":"I192-I193","v":0},{"$f":"J192-J193","v":0},{"$f":"K192-K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":0},{"$f":"G197-G198","v":0},{"$f":"H197-H198","v":0},{"$f":"I197-I198","v":0},{"$f":"J197-J198","v":0},{"$f":"K197-K198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},{"$f":"G202-G203","v":0},{"$f":"H202-H203","v":0},{"$f":"I202-I203","v":0},{"$f":"J202-J203","v":0},{"$f":"K202-K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},{"$f":"G207-G208","v":0},{"$f":"H207-H208","v":0},{"$f":"I207-I208","v":0},{"$f":"J207-J208","v":0},{"$f":"K207-K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},{"$f":"G212-G213","v":0},{"$f":"H212-H213","v":0},{"$f":"I212-I213","v":0},{"$f":"J212-J213","v":0},{"$f":"K212-K213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":0},{"$f":"G217-G218","v":0},{"$f":"H217-H218","v":0},{"$f":"I217-I218","v":0},{"$f":"J217-J218","v":0},{"$f":"K217-K218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":0},{"$f":"G222-G223","v":0},{"$f":"H222-H223","v":0},{"$f":"I222-I223","v":0},{"$f":"J222-J223","v":0},{"$f":"K222-K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":0},{"$f":"G227-G228","v":0},{"$f":"H227-H228","v":0},{"$f":"I227-I228","v":0},{"$f":"J227-J228","v":0},{"$f":"K227-K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},{"$f":"G232-G233","v":0},{"$f":"H232-H233","v":0},{"$f":"I232-I233","v":0},{"$f":"J232-J233","v":0},{"$f":"K232-K233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},{"$f":"G237-G238","v":0},{"$f":"H237-H238","v":0},{"$f":"I237-I238","v":0},{"$f":"J237-J238","v":0},{"$f":"K237-K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":0},{"$f":"G242-G243","v":0},{"$f":"H242-H243","v":0},{"$f":"I242-I243","v":0},{"$f":"J242-J243","v":0},{"$f":"K242-K243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},{"$f":"G247-G248","v":0},{"$f":"H247-H248","v":0},{"$f":"I247-I248","v":0},{"$f":"J247-J248","v":0},{"$f":"K247-K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},{"$f":"G252-G253","v":0},{"$f":"H252-H253","v":0},{"$f":"I252-I253","v":0},{"$f":"J252-J253","v":0},{"$f":"K252-K253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},{"$f":"G261-G262","v":0},{"$f":"H261-H262","v":0},{"$f":"I261-I262","v":0},{"$f":"J261-J262","v":0},{"$f":"K261-K262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":0},{"$f":"G266-G267","v":0},{"$f":"H266-H267","v":0},{"$f":"I266-I267","v":0},{"$f":"J266-J267","v":0},{"$f":"K266-K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":0},{"$f":"G271-G272","v":0},{"$f":"H271-H272","v":0},{"$f":"I271-I272","v":0},{"$f":"J271-J272","v":0},{"$f":"K271-K272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":0},{"$f":"G276-G277","v":0},{"$f":"H276-H277","v":0},{"$f":"I276-I277","v":0},{"$f":"J276-J277","v":0},{"$f":"K276-K277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},{"$f":"G281-G282","v":0},{"$f":"H281-H282","v":0},{"$f":"I281-I282","v":0},{"$f":"J281-J282","v":0},{"$f":"K281-K282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},{"$f":"G286-G287","v":0},{"$f":"H286-H287","v":0},{"$f":"I286-I287","v":0},{"$f":"J286-J287","v":0},{"$f":"K286-K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},{"$f":"G291-G292","v":0},{"$f":"H291-H292","v":0},{"$f":"I291-I292","v":0},{"$f":"J291-J292","v":0},{"$f":"K291-K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":0},{"$f":"G296-G297","v":0},{"$f":"H296-H297","v":0},{"$f":"I296-I297","v":0},{"$f":"J296-J297","v":0},{"$f":"K296-K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":0},{"$f":"G301-G302","v":0},{"$f":"H301-H302","v":0},{"$f":"I301-I302","v":0},{"$f":"J301-J302","v":0},{"$f":"K301-K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":0},{"$f":"G306-G307","v":0},{"$f":"H306-H307","v":0},{"$f":"I306-I307","v":0},{"$f":"J306-J307","v":0},{"$f":"K306-K307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},{"$f":"G311-G312","v":0},{"$f":"H311-H312","v":0},{"$f":"I311-I312","v":0},{"$f":"J311-J312","v":0},{"$f":"K311-K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},{"$f":"G316-G317","v":0},{"$f":"H316-H317","v":0},{"$f":"I316-I317","v":0},{"$f":"J316-J317","v":0},{"$f":"K316-K317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":0},{"$f":"G321-G322","v":0},{"$f":"H321-H322","v":0},{"$f":"I321-I322","v":0},{"$f":"J321-J322","v":0},{"$f":"K321-K322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},{"$f":"G326-G327","v":0},{"$f":"H326-H327","v":0},{"$f":"I326-I327","v":0},{"$f":"J326-J327","v":0},{"$f":"K326-K327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},{"$f":"G331-G332","v":0},{"$f":"H331-H332","v":0},{"$f":"I331-I332","v":0},{"$f":"J331-J332","v":0},{"$f":"K331-K332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F340-F341","v":0},{"$f":"G340-G341","v":0},{"$f":"H340-H341","v":0},{"$f":"I340-I341","v":0},{"$f":"J340-J341","v":0},{"$f":"K340-K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F345-F346","v":0},{"$f":"G345-G346","v":0},{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},{"$f":"J345-J346","v":0},{"$f":"K345-K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F350-F351","v":0},{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":0},{"$f":"J350-J351","v":0},{"$f":"K350-K351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F355-F356","v":0},{"$f":"G355-G356","v":0},{"$f":"H355-H356","v":0},{"$f":"I355-I356","v":0},{"$f":"J355-J356","v":0},{"$f":"K355-K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F360-F361","v":0},{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},{"$f":"I360-I361","v":0},{"$f":"J360-J361","v":0},{"$f":"K360-K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F365-F366","v":0},{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},{"$f":"J365-J366","v":0},{"$f":"K365-K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F370-F371","v":0},{"$f":"G370-G371","v":0},{"$f":"H370-H371","v":0},{"$f":"I370-I371","v":0},{"$f":"J370-J371","v":0},{"$f":"K370-K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F375-F376","v":0},{"$f":"G375-G376","v":0},{"$f":"H375-H376","v":0},{"$f":"I375-I376","v":0},{"$f":"J375-J376","v":0},{"$f":"K375-K376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F380-F381","v":0},{"$f":"G380-G381","v":0},{"$f":"H380-H381","v":0},{"$f":"I380-I381","v":0},{"$f":"J380-J381","v":0},{"$f":"K380-K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F385-F386","v":0},{"$f":"G385-G386","v":0},{"$f":"H385-H386","v":0},{"$f":"I385-I386","v":0},{"$f":"J385-J386","v":0},{"$f":"K385-K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F390-F391","v":0},{"$f":"G390-G391","v":0},{"$f":"H390-H391","v":0},{"$f":"I390-I391","v":0},{"$f":"J390-J391","v":0},{"$f":"K390-K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F395-F396","v":0},{"$f":"G395-G396","v":0},{"$f":"H395-H396","v":0},{"$f":"I395-I396","v":0},{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F400-F401","v":0},{"$f":"G400-G401","v":0},{"$f":"H400-H401","v":0},{"$f":"I400-I401","v":0},{"$f":"J400-J401","v":0},{"$f":"K400-K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F405-F406","v":0},{"$f":"G405-G406","v":0},{"$f":"H405-H406","v":0},{"$f":"I405-I406","v":0},{"$f":"J405-J406","v":0},{"$f":"K405-K406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F410-F411","v":0},{"$f":"G410-G411","v":0},{"$f":"H410-H411","v":0},{"$f":"I410-I411","v":0},{"$f":"J410-J411","v":0},{"$f":"K410-K411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F419-F420","v":0},{"$f":"G419-G420","v":0},{"$f":"H419-H420","v":0},{"$f":"I419-I420","v":0},{"$f":"J419-J420","v":0},{"$f":"K419-K420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F424-F425","v":0},{"$f":"G424-G425","v":0},{"$f":"H424-H425","v":0},{"$f":"I424-I425","v":0},{"$f":"J424-J425","v":0},{"$f":"K424-K425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F429-F430","v":0},{"$f":"G429-G430","v":0},{"$f":"H429-H430","v":0},{"$f":"I429-I430","v":0},{"$f":"J429-J430","v":0},{"$f":"K429-K430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F434-F435","v":0},{"$f":"G434-G435","v":0},{"$f":"H434-H435","v":0},{"$f":"I434-I435","v":0},{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F439-F440","v":0},{"$f":"G439-G440","v":0},{"$f":"H439-H440","v":0},{"$f":"I439-I440","v":0},{"$f":"J439-J440","v":0},{"$f":"K439-K440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F444-F445","v":0},{"$f":"G444-G445","v":0},{"$f":"H444-H445","v":0},{"$f":"I444-I445","v":0},{"$f":"J444-J445","v":0},{"$f":"K444-K445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F449-F450","v":0},{"$f":"G449-G450","v":0},{"$f":"H449-H450","v":0},{"$f":"I449-I450","v":0},{"$f":"J449-J450","v":0},{"$f":"K449-K450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F454-F455","v":0},{"$f":"G454-G455","v":0},{"$f":"H454-H455","v":0},{"$f":"I454-I455","v":0},{"$f":"J454-J455","v":0},{"$f":"K454-K455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F459-F460","v":0},{"$f":"G459-G460","v":0},{"$f":"H459-H460","v":0},{"$f":"I459-I460","v":0},{"$f":"J459-J460","v":0},{"$f":"K459-K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F464-F465","v":0},{"$f":"G464-G465","v":0},{"$f":"H464-H465","v":0},{"$f":"I464-I465","v":0},{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F469-F470","v":0},{"$f":"G469-G470","v":0},{"$f":"H469-H470","v":0},{"$f":"I469-I470","v":0},{"$f":"J469-J470","v":0},{"$f":"K469-K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F474-F475","v":0},{"$f":"G474-G475","v":0},{"$f":"H474-H475","v":0},{"$f":"I474-I475","v":0},{"$f":"J474-J475","v":0},{"$f":"K474-K475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F479-F480","v":0},{"$f":"G479-G480","v":0},{"$f":"H479-H480","v":0},{"$f":"I479-I480","v":0},{"$f":"J479-J480","v":0},{"$f":"K479-K480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F484-F485","v":0},{"$f":"G484-G485","v":0},{"$f":"H484-H485","v":0},{"$f":"I484-I485","v":0},{"$f":"J484-J485","v":0},{"$f":"K484-K485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F489-F490","v":0},{"$f":"G489-G490","v":0},{"$f":"H489-H490","v":0},{"$f":"I489-I490","v":0},{"$f":"J489-J490","v":0},{"$f":"K489-K490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Sunshine Coast Regional Council"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":0},0,165.9,153.5,0,0,0,{"$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","$'000",0,0,0,0,0,0,{"$f":"L510+L515+L520+L525+L530+L535+L540+L545+L550+L555+L560+L565+L570+L575+L580+L589+L594+L599+L604+L609+L614+L619+L624+L629+L634+L639+L644+L649+L659+L668+L673+L678+L683+L688+L693+L703+L708+L698+L718+L713+L723+L728+L733+L738+L747+L752+L757+L762+L767+L772+L777+L782+L787+L792+L797+L802+L807+L812+L817+L826+L831+L836+L841+L846+L851+L856+L861+L866+L871+L876+L881+L886+L891+L896+L905+L910+L915+L920+L925+L930+L935+L940+L945+L950+L955+L960+L965+L970+L975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F502+F503","v":0},{"$f":"G502+G503","v":0},165.9,153.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},{"$f":"G509-G510","v":0},{"$f":"H509-H510","v":0},{"$f":"I509-I510","v":0},{"$f":"J509-J510","v":0},{"$f":"K509-K510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":0},{"$f":"G514-G515","v":0},{"$f":"H514-H515","v":0},{"$f":"I514-I515","v":0},{"$f":"J514-J515","v":0},{"$f":"K514-K515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},{"$f":"G519-G520","v":0},{"$f":"H519-H520","v":0},{"$f":"I519-I520","v":0},{"$f":"J519-J520","v":0},{"$f":"K519-K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},{"$f":"G524-G525","v":0},{"$f":"H524-H525","v":0},{"$f":"I524-I525","v":0},{"$f":"J524-J525","v":0},{"$f":"K524-K525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":0},{"$f":"G529-G530","v":0},{"$f":"H529-H530","v":0},{"$f":"I529-I530","v":0},{"$f":"J529-J530","v":0},{"$f":"K529-K530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},{"$f":"G534-G535","v":0},{"$f":"H534-H535","v":0},{"$f":"I534-I535","v":0},{"$f":"J534-J535","v":0},{"$f":"K534-K535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},{"$f":"G539-G540","v":0},{"$f":"H539-H540","v":0},{"$f":"I539-I540","v":0},{"$f":"J539-J540","v":0},{"$f":"K539-K540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0},{"$f":"G544-G545","v":0},{"$f":"H544-H545","v":0},{"$f":"I544-I545","v":0},{"$f":"J544-J545","v":0},{"$f":"K544-K545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},{"$f":"G549-G550","v":0},{"$f":"H549-H550","v":0},{"$f":"I549-I550","v":0},{"$f":"J549-J550","v":0},{"$f":"K549-K550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},{"$f":"G554-G555","v":0},{"$f":"H554-H555","v":0},{"$f":"I554-I555","v":0},{"$f":"J554-J555","v":0},{"$f":"K554-K555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},{"$f":"G559-G560","v":0},{"$f":"H559-H560","v":0},{"$f":"I559-I560","v":0},{"$f":"J559-J560","v":0},{"$f":"K559-K560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},{"$f":"G564-G565","v":0},{"$f":"H564-H565","v":0},{"$f":"I564-I565","v":0},{"$f":"J564-J565","v":0},{"$f":"K564-K565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":0},{"$f":"G569-G570","v":0},{"$f":"H569-H570","v":0},{"$f":"I569-I570","v":0},{"$f":"J569-J570","v":0},{"$f":"K569-K570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},{"$f":"G574-G575","v":0},{"$f":"H574-H575","v":0},{"$f":"I574-I575","v":0},{"$f":"J574-J575","v":0},{"$f":"K574-K575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},{"$f":"G579-G580","v":0},{"$f":"H579-H580","v":0},{"$f":"I579-I580","v":0},{"$f":"J579-J580","v":0},{"$f":"K579-K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},{"$f":"G588-G589","v":0},{"$f":"H588-H589","v":0},{"$f":"I588-I589","v":0},{"$f":"J588-J589","v":0},{"$f":"K588-K589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F593-F594","v":0},{"$f":"G593-G594","v":0},{"$f":"H593-H594","v":0},{"$f":"I593-I594","v":0},{"$f":"J593-J594","v":0},{"$f":"K593-K594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},{"$f":"G598-G599","v":0},{"$f":"H598-H599","v":0},{"$f":"I598-I599","v":0},{"$f":"J598-J599","v":0},{"$f":"K598-K599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F603-F604","v":0},{"$f":"G603-G604","v":0},{"$f":"H603-H604","v":0},{"$f":"I603-I604","v":0},{"$f":"J603-J604","v":0},{"$f":"K603-K604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},{"$f":"G608-G609","v":0},{"$f":"H608-H609","v":0},{"$f":"I608-I609","v":0},{"$f":"J608-J609","v":0},{"$f":"K608-K609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F613-F614","v":0},{"$f":"G613-G614","v":0},{"$f":"H613-H614","v":0},{"$f":"I613-I614","v":0},{"$f":"J613-J614","v":0},{"$f":"K613-K614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},{"$f":"G618-G619","v":0},{"$f":"H618-H619","v":0},{"$f":"I618-I619","v":0},{"$f":"J618-J619","v":0},{"$f":"K618-K619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F623-F624","v":0},{"$f":"G623-G624","v":0},{"$f":"H623-H624","v":0},{"$f":"I623-I624","v":0},{"$f":"J623-J624","v":0},{"$f":"K623-K624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},{"$f":"G628-G629","v":0},{"$f":"H628-H629","v":0},{"$f":"I628-I629","v":0},{"$f":"J628-J629","v":0},{"$f":"K628-K629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F633-F634","v":0},{"$f":"G633-G634","v":0},{"$f":"H633-H634","v":0},{"$f":"I633-I634","v":0},{"$f":"J633-J634","v":0},{"$f":"K633-K634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},{"$f":"G638-G639","v":0},{"$f":"H638-H639","v":0},{"$f":"I638-I639","v":0},{"$f":"J638-J639","v":0},{"$f":"K638-K639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F643-F644","v":0},{"$f":"G643-G644","v":0},{"$f":"H643-H644","v":0},{"$f":"I643-I644","v":0},{"$f":"J643-J644","v":0},{"$f":"K643-K644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F648-F649","v":0},{"$f":"G648-G649","v":0},{"$f":"H648-H649","v":0},{"$f":"I648-I649","v":0},{"$f":"J648-J649","v":0},{"$f":"K648-K649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F653-F654","v":0},{"$f":"G653-G654","v":0},{"$f":"H653-H654","v":0},{"$f":"I653-I654","v":0},{"$f":"J653-J654","v":0},{"$f":"K653-K654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F658-F659","v":0},{"$f":"G658-G659","v":0},{"$f":"H658-H659","v":0},{"$f":"I658-I659","v":0},{"$f":"J658-J659","v":0},{"$f":"K658-K659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},{"$f":"G667-G668","v":0},{"$f":"H667-H668","v":0},{"$f":"I667-I668","v":0},{"$f":"J667-J668","v":0},{"$f":"K667-K668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":0},{"$f":"G672-G673","v":0},{"$f":"H672-H673","v":0},{"$f":"I672-I673","v":0},{"$f":"J672-J673","v":0},{"$f":"K672-K673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},{"$f":"G677-G678","v":0},{"$f":"H677-H678","v":0},{"$f":"I677-I678","v":0},{"$f":"J677-J678","v":0},{"$f":"K677-K678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},{"$f":"G682-G683","v":0},{"$f":"H682-H683","v":0},{"$f":"I682-I683","v":0},{"$f":"J682-J683","v":0},{"$f":"K682-K683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},{"$f":"G687-G688","v":0},{"$f":"H687-H688","v":0},{"$f":"I687-I688","v":0},{"$f":"J687-J688","v":0},{"$f":"K687-K688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},{"$f":"G692-G693","v":0},{"$f":"H692-H693","v":0},{"$f":"I692-I693","v":0},{"$f":"J692-J693","v":0},{"$f":"K692-K693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},{"$f":"G697-G698","v":0},{"$f":"H697-H698","v":0},{"$f":"I697-I698","v":0},{"$f":"J697-J698","v":0},{"$f":"K697-K698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0},{"$f":"G702-G703","v":0},{"$f":"H702-H703","v":0},{"$f":"I702-I703","v":0},{"$f":"J702-J703","v":0},{"$f":"K702-K703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":0},{"$f":"G707-G708","v":0},{"$f":"H707-H708","v":0},{"$f":"I707-I708","v":0},{"$f":"J707-J708","v":0},{"$f":"K707-K708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},{"$f":"G712-G713","v":0},{"$f":"H712-H713","v":0},{"$f":"I712-I713","v":0},{"$f":"J712-J713","v":0},{"$f":"K712-K713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},{"$f":"G717-G718","v":0},{"$f":"H717-H718","v":0},{"$f":"I717-I718","v":0},{"$f":"J717-J718","v":0},{"$f":"K717-K718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},{"$f":"G722-G723","v":0},{"$f":"H722-H723","v":0},{"$f":"I722-I723","v":0},{"$f":"J722-J723","v":0},{"$f":"K722-K723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":0},{"$f":"G727-G728","v":0},{"$f":"H727-H728","v":0},{"$f":"I727-I728","v":0},{"$f":"J727-J728","v":0},{"$f":"K727-K728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},{"$f":"G732-G733","v":0},{"$f":"H732-H733","v":0},{"$f":"I732-I733","v":0},{"$f":"J732-J733","v":0},{"$f":"K732-K733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},{"$f":"G737-G738","v":0},{"$f":"H737-H738","v":0},{"$f":"I737-I738","v":0},{"$f":"J737-J738","v":0},{"$f":"K737-K738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},{"$f":"G746-G747","v":0},{"$f":"H746-H747","v":0},{"$f":"I746-I747","v":0},{"$f":"J746-J747","v":0},{"$f":"K746-K747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":0},{"$f":"G751-G752","v":0},{"$f":"H751-H752","v":0},{"$f":"I751-I752","v":0},{"$f":"J751-J752","v":0},{"$f":"K751-K752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},{"$f":"G756-G757","v":0},{"$f":"H756-H757","v":0},{"$f":"I756-I757","v":0},{"$f":"J756-J757","v":0},{"$f":"K756-K757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},{"$f":"G761-G762","v":0},{"$f":"H761-H762","v":0},{"$f":"I761-I762","v":0},{"$f":"J761-J762","v":0},{"$f":"K761-K762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},{"$f":"G766-G767","v":0},{"$f":"H766-H767","v":0},{"$f":"I766-I767","v":0},{"$f":"J766-J767","v":0},{"$f":"K766-K767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},{"$f":"G771-G772","v":0},{"$f":"H771-H772","v":0},{"$f":"I771-I772","v":0},{"$f":"J771-J772","v":0},{"$f":"K771-K772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},{"$f":"G776-G777","v":0},{"$f":"H776-H777","v":0},{"$f":"I776-I777","v":0},{"$f":"J776-J777","v":0},{"$f":"K776-K777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":0},{"$f":"G781-G782","v":0},{"$f":"H781-H782","v":0},{"$f":"I781-I782","v":0},{"$f":"J781-J782","v":0},{"$f":"K781-K782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":0},{"$f":"G786-G787","v":0},{"$f":"H786-H787","v":0},{"$f":"I786-I787","v":0},{"$f":"J786-J787","v":0},{"$f":"K786-K787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},{"$f":"G791-G792","v":0},{"$f":"H791-H792","v":0},{"$f":"I791-I792","v":0},{"$f":"J791-J792","v":0},{"$f":"K791-K792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},{"$f":"G796-G797","v":0},{"$f":"H796-H797","v":0},{"$f":"I796-I797","v":0},{"$f":"J796-J797","v":0},{"$f":"K796-K797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},{"$f":"G801-G802","v":0},{"$f":"H801-H802","v":0},{"$f":"I801-I802","v":0},{"$f":"J801-J802","v":0},{"$f":"K801-K802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":0},{"$f":"G806-G807","v":0},{"$f":"H806-H807","v":0},{"$f":"I806-I807","v":0},{"$f":"J806-J807","v":0},{"$f":"K806-K807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},{"$f":"G811-G812","v":0},{"$f":"H811-H812","v":0},{"$f":"I811-I812","v":0},{"$f":"J811-J812","v":0},{"$f":"K811-K812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},{"$f":"G816-G817","v":0},{"$f":"H816-H817","v":0},{"$f":"I816-I817","v":0},{"$f":"J816-J817","v":0},{"$f":"K816-K817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F825-F826","v":0},{"$f":"G825-G826","v":0},{"$f":"H825-H826","v":0},{"$f":"I825-I826","v":0},{"$f":"J825-J826","v":0},{"$f":"K825-K826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},{"$f":"G830-G831","v":0},{"$f":"H830-H831","v":0},{"$f":"I830-I831","v":0},{"$f":"J830-J831","v":0},{"$f":"K830-K831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F835-F836","v":0},{"$f":"G835-G836","v":0},{"$f":"H835-H836","v":0},{"$f":"I835-I836","v":0},{"$f":"J835-J836","v":0},{"$f":"K835-K836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},{"$f":"G840-G841","v":0},{"$f":"H840-H841","v":0},{"$f":"I840-I841","v":0},{"$f":"J840-J841","v":0},{"$f":"K840-K841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F845-F846","v":0},{"$f":"G845-G846","v":0},{"$f":"H845-H846","v":0},{"$f":"I845-I846","v":0},{"$f":"J845-J846","v":0},{"$f":"K845-K846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},{"$f":"G850-G851","v":0},{"$f":"H850-H851","v":0},{"$f":"I850-I851","v":0},{"$f":"J850-J851","v":0},{"$f":"K850-K851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F855-F856","v":0},{"$f":"G855-G856","v":0},{"$f":"H855-H856","v":0},{"$f":"I855-I856","v":0},{"$f":"J855-J856","v":0},{"$f":"K855-K856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},{"$f":"G860-G861","v":0},{"$f":"H860-H861","v":0},{"$f":"I860-I861","v":0},{"$f":"J860-J861","v":0},{"$f":"K860-K861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F865-F866","v":0},{"$f":"G865-G866","v":0},{"$f":"H865-H866","v":0},{"$f":"I865-I866","v":0},{"$f":"J865-J866","v":0},{"$f":"K865-K866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},{"$f":"G870-G871","v":0},{"$f":"H870-H871","v":0},{"$f":"I870-I871","v":0},{"$f":"J870-J871","v":0},{"$f":"K870-K871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F875-F876","v":0},{"$f":"G875-G876","v":0},{"$f":"H875-H876","v":0},{"$f":"I875-I876","v":0},{"$f":"J875-J876","v":0},{"$f":"K875-K876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F880-F881","v":0},{"$f":"G880-G881","v":0},{"$f":"H880-H881","v":0},{"$f":"I880-I881","v":0},{"$f":"J880-J881","v":0},{"$f":"K880-K881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F885-F886","v":0},{"$f":"G885-G886","v":0},{"$f":"H885-H886","v":0},{"$f":"I885-I886","v":0},{"$f":"J885-J886","v":0},{"$f":"K885-K886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F890-F891","v":0},{"$f":"G890-G891","v":0},{"$f":"H890-H891","v":0},{"$f":"I890-I891","v":0},{"$f":"J890-J891","v":0},{"$f":"K890-K891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F895-F896","v":0},{"$f":"G895-G896","v":0},{"$f":"H895-H896","v":0},{"$f":"I895-I896","v":0},{"$f":"J895-J896","v":0},{"$f":"K895-K896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F904-F905","v":0},{"$f":"G904-G905","v":0},{"$f":"H904-H905","v":0},{"$f":"I904-I905","v":0},{"$f":"J904-J905","v":0},{"$f":"K904-K905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F909-F910","v":0},{"$f":"G909-G910","v":0},{"$f":"H909-H910","v":0},{"$f":"I909-I910","v":0},{"$f":"J909-J910","v":0},{"$f":"K909-K910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F914-F915","v":0},{"$f":"G914-G915","v":0},{"$f":"H914-H915","v":0},{"$f":"I914-I915","v":0},{"$f":"J914-J915","v":0},{"$f":"K914-K915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F919-F920","v":0},{"$f":"G919-G920","v":0},{"$f":"H919-H920","v":0},{"$f":"I919-I920","v":0},{"$f":"J919-J920","v":0},{"$f":"K919-K920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F924-F925","v":0},{"$f":"G924-G925","v":0},{"$f":"H924-H925","v":0},{"$f":"I924-I925","v":0},{"$f":"J924-J925","v":0},{"$f":"K924-K925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F929-F930","v":0},{"$f":"G929-G930","v":0},{"$f":"H929-H930","v":0},{"$f":"I929-I930","v":0},{"$f":"J929-J930","v":0},{"$f":"K929-K930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F934-F935","v":0},{"$f":"G934-G935","v":0},{"$f":"H934-H935","v":0},{"$f":"I934-I935","v":0},{"$f":"J934-J935","v":0},{"$f":"K934-K935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F939-F940","v":0},{"$f":"G939-G940","v":0},{"$f":"H939-H940","v":0},{"$f":"I939-I940","v":0},{"$f":"J939-J940","v":0},{"$f":"K939-K940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F944-F945","v":0},{"$f":"G944-G945","v":0},{"$f":"H944-H945","v":0},{"$f":"I944-I945","v":0},{"$f":"J944-J945","v":0},{"$f":"K944-K945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F949-F950","v":0},{"$f":"G949-G950","v":0},{"$f":"H949-H950","v":0},{"$f":"I949-I950","v":0},{"$f":"J949-J950","v":0},{"$f":"K949-K950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F954-F955","v":0},{"$f":"G954-G955","v":0},{"$f":"H954-H955","v":0},{"$f":"I954-I955","v":0},{"$f":"J954-J955","v":0},{"$f":"K954-K955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F959-F960","v":0},{"$f":"G959-G960","v":0},{"$f":"H959-H960","v":0},{"$f":"I959-I960","v":0},{"$f":"J959-J960","v":0},{"$f":"K959-K960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F964-F965","v":0},{"$f":"G964-G965","v":0},{"$f":"H964-H965","v":0},{"$f":"I964-I965","v":0},{"$f":"J964-J965","v":0},{"$f":"K964-K965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F969-F970","v":0},{"$f":"G969-G970","v":0},{"$f":"H969-H970","v":0},{"$f":"I969-I970","v":0},{"$f":"J969-J970","v":0},{"$f":"K969-K970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F974-F975","v":0},{"$f":"G974-G975","v":0},{"$f":"H974-H975","v":0},{"$f":"I974-I975","v":0},{"$f":"J974-J975","v":0},{"$f":"K974-K975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"F994+F999+F1004+F1009+F1014+F1019+F1024+F1029+F1034+F1039+F1044+F1049+F1054+F1059+F1064+F1073+F1078+F1083+F1088+F1093+F1098+F1103+F1108+F1113+F1118+F1123+F1128+F1133+F1143+F1152+F1157+F1162+F1167+F1172+F1177+F1187+F1192+F1182+F1202+F1197+F1207+F1212+F1217+F1222+F1231+F1236+F1241+F1246+F1251+F1256+F1261+F1266+F1271+F1276+F1281+F1286+F1291+F1296+F1301+F1310+F1315+F1320+F1325+F1330+F1335+F1340+F1345+F1350+F1355+F1360+F1365+F1370+F1375+F1380+F1389+F1394+F1399+F1404+F1409+F1414+F1419+F1424+F1429+F1434+F1439+F1444+F1449+F1454+F1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y986-Y987","v":0}]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},{"$f":"G993-G994","v":0},{"$f":"H993-H994","v":0},{"$f":"I993-I994","v":0},{"$f":"J993-J994","v":0},{"$f":"K993-K994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},{"$f":"G998-G999","v":0},{"$f":"H998-H999","v":0},{"$f":"I998-I999","v":0},{"$f":"J998-J999","v":0},{"$f":"K998-K999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},{"$f":"G1003-G1004","v":0},{"$f":"H1003-H1004","v":0},{"$f":"I1003-I1004","v":0},{"$f":"J1003-J1004","v":0},{"$f":"K1003-K1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},{"$f":"G1008-G1009","v":0},{"$f":"H1008-H1009","v":0},{"$f":"I1008-I1009","v":0},{"$f":"J1008-J1009","v":0},{"$f":"K1008-K1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},{"$f":"G1013-G1014","v":0},{"$f":"H1013-H1014","v":0},{"$f":"I1013-I1014","v":0},{"$f":"J1013-J1014","v":0},{"$f":"K1013-K1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},{"$f":"G1018-G1019","v":0},{"$f":"H1018-H1019","v":0},{"$f":"I1018-I1019","v":0},{"$f":"J1018-J1019","v":0},{"$f":"K1018-K1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},{"$f":"G1023-G1024","v":0},{"$f":"H1023-H1024","v":0},{"$f":"I1023-I1024","v":0},{"$f":"J1023-J1024","v":0},{"$f":"K1023-K1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":0},{"$f":"G1028-G1029","v":0},{"$f":"H1028-H1029","v":0},{"$f":"I1028-I1029","v":0},{"$f":"J1028-J1029","v":0},{"$f":"K1028-K1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},{"$f":"G1033-G1034","v":0},{"$f":"H1033-H1034","v":0},{"$f":"I1033-I1034","v":0},{"$f":"J1033-J1034","v":0},{"$f":"K1033-K1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},{"$f":"G1038-G1039","v":0},{"$f":"H1038-H1039","v":0},{"$f":"I1038-I1039","v":0},{"$f":"J1038-J1039","v":0},{"$f":"K1038-K1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},{"$f":"G1043-G1044","v":0},{"$f":"H1043-H1044","v":0},{"$f":"I1043-I1044","v":0},{"$f":"J1043-J1044","v":0},{"$f":"K1043-K1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},{"$f":"G1048-G1049","v":0},{"$f":"H1048-H1049","v":0},{"$f":"I1048-I1049","v":0},{"$f":"J1048-J1049","v":0},{"$f":"K1048-K1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":0},{"$f":"G1053-G1054","v":0},{"$f":"H1053-H1054","v":0},{"$f":"I1053-I1054","v":0},{"$f":"J1053-J1054","v":0},{"$f":"K1053-K1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},{"$f":"G1058-G1059","v":0},{"$f":"H1058-H1059","v":0},{"$f":"I1058-I1059","v":0},{"$f":"J1058-J1059","v":0},{"$f":"K1058-K1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},{"$f":"G1063-G1064","v":0},{"$f":"H1063-H1064","v":0},{"$f":"I1063-I1064","v":0},{"$f":"J1063-J1064","v":0},{"$f":"K1063-K1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},{"$f":"G1072-G1073","v":0},{"$f":"H1072-H1073","v":0},{"$f":"I1072-I1073","v":0},{"$f":"J1072-J1073","v":0},{"$f":"K1072-K1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1077-F1078","v":0},{"$f":"G1077-G1078","v":0},{"$f":"H1077-H1078","v":0},{"$f":"I1077-I1078","v":0},{"$f":"J1077-J1078","v":0},{"$f":"K1077-K1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},{"$f":"G1082-G1083","v":0},{"$f":"H1082-H1083","v":0},{"$f":"I1082-I1083","v":0},{"$f":"J1082-J1083","v":0},{"$f":"K1082-K1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1087-F1088","v":0},{"$f":"G1087-G1088","v":0},{"$f":"H1087-H1088","v":0},{"$f":"I1087-I1088","v":0},{"$f":"J1087-J1088","v":0},{"$f":"K1087-K1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},{"$f":"G1092-G1093","v":0},{"$f":"H1092-H1093","v":0},{"$f":"I1092-I1093","v":0},{"$f":"J1092-J1093","v":0},{"$f":"K1092-K1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1097-F1098","v":0},{"$f":"G1097-G1098","v":0},{"$f":"H1097-H1098","v":0},{"$f":"I1097-I1098","v":0},{"$f":"J1097-J1098","v":0},{"$f":"K1097-K1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},{"$f":"G1102-G1103","v":0},{"$f":"H1102-H1103","v":0},{"$f":"I1102-I1103","v":0},{"$f":"J1102-J1103","v":0},{"$f":"K1102-K1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1107-F1108","v":0},{"$f":"G1107-G1108","v":0},{"$f":"H1107-H1108","v":0},{"$f":"I1107-I1108","v":0},{"$f":"J1107-J1108","v":0},{"$f":"K1107-K1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},{"$f":"G1112-G1113","v":0},{"$f":"H1112-H1113","v":0},{"$f":"I1112-I1113","v":0},{"$f":"J1112-J1113","v":0},{"$f":"K1112-K1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1117-F1118","v":0},{"$f":"G1117-G1118","v":0},{"$f":"H1117-H1118","v":0},{"$f":"I1117-I1118","v":0},{"$f":"J1117-J1118","v":0},{"$f":"K1117-K1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},{"$f":"G1122-G1123","v":0},{"$f":"H1122-H1123","v":0},{"$f":"I1122-I1123","v":0},{"$f":"J1122-J1123","v":0},{"$f":"K1122-K1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1127-F1128","v":0},{"$f":"G1127-G1128","v":0},{"$f":"H1127-H1128","v":0},{"$f":"I1127-I1128","v":0},{"$f":"J1127-J1128","v":0},{"$f":"K1127-K1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1132-F1133","v":0},{"$f":"G1132-G1133","v":0},{"$f":"H1132-H1133","v":0},{"$f":"I1132-I1133","v":0},{"$f":"J1132-J1133","v":0},{"$f":"K1132-K1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1137-F1138","v":0},{"$f":"G1137-G1138","v":0},{"$f":"H1137-H1138","v":0},{"$f":"I1137-I1138","v":0},{"$f":"J1137-J1138","v":0},{"$f":"K1137-K1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1142-F1143","v":0},{"$f":"G1142-G1143","v":0},{"$f":"H1142-H1143","v":0},{"$f":"I1142-I1143","v":0},{"$f":"J1142-J1143","v":0},{"$f":"K1142-K1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},{"$f":"G1151-G1152","v":0},{"$f":"H1151-H1152","v":0},{"$f":"I1151-I1152","v":0},{"$f":"J1151-J1152","v":0},{"$f":"K1151-K1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":0},{"$f":"G1156-G1157","v":0},{"$f":"H1156-H1157","v":0},{"$f":"I1156-I1157","v":0},{"$f":"J1156-J1157","v":0},{"$f":"K1156-K1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":0},{"$f":"G1161-G1162","v":0},{"$f":"H1161-H1162","v":0},{"$f":"I1161-I1162","v":0},{"$f":"J1161-J1162","v":0},{"$f":"K1161-K1162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},{"$f":"G1166-G1167","v":0},{"$f":"H1166-H1167","v":0},{"$f":"I1166-I1167","v":0},{"$f":"J1166-J1167","v":0},{"$f":"K1166-K1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},{"$f":"G1171-G1172","v":0},{"$f":"H1171-H1172","v":0},{"$f":"I1171-I1172","v":0},{"$f":"J1171-J1172","v":0},{"$f":"K1171-K1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},{"$f":"G1176-G1177","v":0},{"$f":"H1176-H1177","v":0},{"$f":"I1176-I1177","v":0},{"$f":"J1176-J1177","v":0},{"$f":"K1176-K1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},{"$f":"G1181-G1182","v":0},{"$f":"H1181-H1182","v":0},{"$f":"I1181-I1182","v":0},{"$f":"J1181-J1182","v":0},{"$f":"K1181-K1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},{"$f":"G1186-G1187","v":0},{"$f":"H1186-H1187","v":0},{"$f":"I1186-I1187","v":0},{"$f":"J1186-J1187","v":0},{"$f":"K1186-K1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},{"$f":"G1191-G1192","v":0},{"$f":"H1191-H1192","v":0},{"$f":"I1191-I1192","v":0},{"$f":"J1191-J1192","v":0},{"$f":"K1191-K1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},{"$f":"G1196-G1197","v":0},{"$f":"H1196-H1197","v":0},{"$f":"I1196-I1197","v":0},{"$f":"J1196-J1197","v":0},{"$f":"K1196-K1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},{"$f":"G1201-G1202","v":0},{"$f":"H1201-H1202","v":0},{"$f":"I1201-I1202","v":0},{"$f":"J1201-J1202","v":0},{"$f":"K1201-K1202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},{"$f":"G1206-G1207","v":0},{"$f":"H1206-H1207","v":0},{"$f":"I1206-I1207","v":0},{"$f":"J1206-J1207","v":0},{"$f":"K1206-K1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":0},{"$f":"G1211-G1212","v":0},{"$f":"H1211-H1212","v":0},{"$f":"I1211-I1212","v":0},{"$f":"J1211-J1212","v":0},{"$f":"K1211-K1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},{"$f":"G1216-G1217","v":0},{"$f":"H1216-H1217","v":0},{"$f":"I1216-I1217","v":0},{"$f":"J1216-J1217","v":0},{"$f":"K1216-K1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},{"$f":"G1221-G1222","v":0},{"$f":"H1221-H1222","v":0},{"$f":"I1221-I1222","v":0},{"$f":"J1221-J1222","v":0},{"$f":"K1221-K1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},{"$f":"G1230-G1231","v":0},{"$f":"H1230-H1231","v":0},{"$f":"I1230-I1231","v":0},{"$f":"J1230-J1231","v":0},{"$f":"K1230-K1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":0},{"$f":"G1235-G1236","v":0},{"$f":"H1235-H1236","v":0},{"$f":"I1235-I1236","v":0},{"$f":"J1235-J1236","v":0},{"$f":"K1235-K1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":0},{"$f":"G1240-G1241","v":0},{"$f":"H1240-H1241","v":0},{"$f":"I1240-I1241","v":0},{"$f":"J1240-J1241","v":0},{"$f":"K1240-K1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},{"$f":"G1245-G1246","v":0},{"$f":"H1245-H1246","v":0},{"$f":"I1245-I1246","v":0},{"$f":"J1245-J1246","v":0},{"$f":"K1245-K1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},{"$f":"G1250-G1251","v":0},{"$f":"H1250-H1251","v":0},{"$f":"I1250-I1251","v":0},{"$f":"J1250-J1251","v":0},{"$f":"K1250-K1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},{"$f":"G1255-G1256","v":0},{"$f":"H1255-H1256","v":0},{"$f":"I1255-I1256","v":0},{"$f":"J1255-J1256","v":0},{"$f":"K1255-K1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},{"$f":"G1260-G1261","v":0},{"$f":"H1260-H1261","v":0},{"$f":"I1260-I1261","v":0},{"$f":"J1260-J1261","v":0},{"$f":"K1260-K1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},{"$f":"G1265-G1266","v":0},{"$f":"H1265-H1266","v":0},{"$f":"I1265-I1266","v":0},{"$f":"J1265-J1266","v":0},{"$f":"K1265-K1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},{"$f":"G1270-G1271","v":0},{"$f":"H1270-H1271","v":0},{"$f":"I1270-I1271","v":0},{"$f":"J1270-J1271","v":0},{"$f":"K1270-K1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},{"$f":"G1275-G1276","v":0},{"$f":"H1275-H1276","v":0},{"$f":"I1275-I1276","v":0},{"$f":"J1275-J1276","v":0},{"$f":"K1275-K1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},{"$f":"G1280-G1281","v":0},{"$f":"H1280-H1281","v":0},{"$f":"I1280-I1281","v":0},{"$f":"J1280-J1281","v":0},{"$f":"K1280-K1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},{"$f":"G1285-G1286","v":0},{"$f":"H1285-H1286","v":0},{"$f":"I1285-I1286","v":0},{"$f":"J1285-J1286","v":0},{"$f":"K1285-K1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":0},{"$f":"G1290-G1291","v":0},{"$f":"H1290-H1291","v":0},{"$f":"I1290-I1291","v":0},{"$f":"J1290-J1291","v":0},{"$f":"K1290-K1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},{"$f":"G1295-G1296","v":0},{"$f":"H1295-H1296","v":0},{"$f":"I1295-I1296","v":0},{"$f":"J1295-J1296","v":0},{"$f":"K1295-K1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},{"$f":"G1300-G1301","v":0},{"$f":"H1300-H1301","v":0},{"$f":"I1300-I1301","v":0},{"$f":"J1300-J1301","v":0},{"$f":"K1300-K1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1309-F1310","v":0},{"$f":"G1309-G1310","v":0},{"$f":"H1309-H1310","v":0},{"$f":"I1309-I1310","v":0},{"$f":"J1309-J1310","v":0},{"$f":"K1309-K1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},{"$f":"G1314-G1315","v":0},{"$f":"H1314-H1315","v":0},{"$f":"I1314-I1315","v":0},{"$f":"J1314-J1315","v":0},{"$f":"K1314-K1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1319-F1320","v":0},{"$f":"G1319-G1320","v":0},{"$f":"H1319-H1320","v":0},{"$f":"I1319-I1320","v":0},{"$f":"J1319-J1320","v":0},{"$f":"K1319-K1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},{"$f":"G1324-G1325","v":0},{"$f":"H1324-H1325","v":0},{"$f":"I1324-I1325","v":0},{"$f":"J1324-J1325","v":0},{"$f":"K1324-K1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1329-F1330","v":0},{"$f":"G1329-G1330","v":0},{"$f":"H1329-H1330","v":0},{"$f":"I1329-I1330","v":0},{"$f":"J1329-J1330","v":0},{"$f":"K1329-K1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},{"$f":"G1334-G1335","v":0},{"$f":"H1334-H1335","v":0},{"$f":"I1334-I1335","v":0},{"$f":"J1334-J1335","v":0},{"$f":"K1334-K1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1339-F1340","v":0},{"$f":"G1339-G1340","v":0},{"$f":"H1339-H1340","v":0},{"$f":"I1339-I1340","v":0},{"$f":"J1339-J1340","v":0},{"$f":"K1339-K1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},{"$f":"G1344-G1345","v":0},{"$f":"H1344-H1345","v":0},{"$f":"I1344-I1345","v":0},{"$f":"J1344-J1345","v":0},{"$f":"K1344-K1345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1349-F1350","v":0},{"$f":"G1349-G1350","v":0},{"$f":"H1349-H1350","v":0},{"$f":"I1349-I1350","v":0},{"$f":"J1349-J1350","v":0},{"$f":"K1349-K1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},{"$f":"G1354-G1355","v":0},{"$f":"H1354-H1355","v":0},{"$f":"I1354-I1355","v":0},{"$f":"J1354-J1355","v":0},{"$f":"K1354-K1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1359-F1360","v":0},{"$f":"G1359-G1360","v":0},{"$f":"H1359-H1360","v":0},{"$f":"I1359-I1360","v":0},{"$f":"J1359-J1360","v":0},{"$f":"K1359-K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1364-F1365","v":0},{"$f":"G1364-G1365","v":0},{"$f":"H1364-H1365","v":0},{"$f":"I1364-I1365","v":0},{"$f":"J1364-J1365","v":0},{"$f":"K1364-K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1369-F1370","v":0},{"$f":"G1369-G1370","v":0},{"$f":"H1369-H1370","v":0},{"$f":"I1369-I1370","v":0},{"$f":"J1369-J1370","v":0},{"$f":"K1369-K1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1374-F1375","v":0},{"$f":"G1374-G1375","v":0},{"$f":"H1374-H1375","v":0},{"$f":"I1374-I1375","v":0},{"$f":"J1374-J1375","v":0},{"$f":"K1374-K1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1379-F1380","v":0},{"$f":"G1379-G1380","v":0},{"$f":"H1379-H1380","v":0},{"$f":"I1379-I1380","v":0},{"$f":"J1379-J1380","v":0},{"$f":"K1379-K1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1388-F1389","v":0},{"$f":"G1388-G1389","v":0},{"$f":"H1388-H1389","v":0},{"$f":"I1388-I1389","v":0},{"$f":"J1388-J1389","v":0},{"$f":"K1388-K1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1393-F1394","v":0},{"$f":"G1393-G1394","v":0},{"$f":"H1393-H1394","v":0},{"$f":"I1393-I1394","v":0},{"$f":"J1393-J1394","v":0},{"$f":"K1393-K1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1398-F1399","v":0},{"$f":"G1398-G1399","v":0},{"$f":"H1398-H1399","v":0},{"$f":"I1398-I1399","v":0},{"$f":"J1398-J1399","v":0},{"$f":"K1398-K1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1403-F1404","v":0},{"$f":"G1403-G1404","v":0},{"$f":"H1403-H1404","v":0},{"$f":"I1403-I1404","v":0},{"$f":"J1403-J1404","v":0},{"$f":"K1403-K1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1408-F1409","v":0},{"$f":"G1408-G1409","v":0},{"$f":"H1408-H1409","v":0},{"$f":"I1408-I1409","v":0},{"$f":"J1408-J1409","v":0},{"$f":"K1408-K1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1413-F1414","v":0},{"$f":"G1413-G1414","v":0},{"$f":"H1413-H1414","v":0},{"$f":"I1413-I1414","v":0},{"$f":"J1413-J1414","v":0},{"$f":"K1413-K1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1418-F1419","v":0},{"$f":"G1418-G1419","v":0},{"$f":"H1418-H1419","v":0},{"$f":"I1418-I1419","v":0},{"$f":"J1418-J1419","v":0},{"$f":"K1418-K1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1423-F1424","v":0},{"$f":"G1423-G1424","v":0},{"$f":"H1423-H1424","v":0},{"$f":"I1423-I1424","v":0},{"$f":"J1423-J1424","v":0},{"$f":"K1423-K1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1428-F1429","v":0},{"$f":"G1428-G1429","v":0},{"$f":"H1428-H1429","v":0},{"$f":"I1428-I1429","v":0},{"$f":"J1428-J1429","v":0},{"$f":"K1428-K1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1433-F1434","v":0},{"$f":"G1433-G1434","v":0},{"$f":"H1433-H1434","v":0},{"$f":"I1433-I1434","v":0},{"$f":"J1433-J1434","v":0},{"$f":"K1433-K1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1438-F1439","v":0},{"$f":"G1438-G1439","v":0},{"$f":"H1438-H1439","v":0},{"$f":"I1438-I1439","v":0},{"$f":"J1438-J1439","v":0},{"$f":"K1438-K1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1443-F1444","v":0},{"$f":"G1443-G1444","v":0},{"$f":"H1443-H1444","v":0},{"$f":"I1443-I1444","v":0},{"$f":"J1443-J1444","v":0},{"$f":"K1443-K1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1448-F1449","v":0},{"$f":"G1448-G1449","v":0},{"$f":"H1448-H1449","v":0},{"$f":"I1448-I1449","v":0},{"$f":"J1448-J1449","v":0},{"$f":"K1448-K1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1453-F1454","v":0},{"$f":"G1453-G1454","v":0},{"$f":"H1453-H1454","v":0},{"$f":"I1453-I1454","v":0},{"$f":"J1453-J1454","v":0},{"$f":"K1453-K1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1458-F1459","v":0},{"$f":"G1458-G1459","v":0},{"$f":"H1458-H1459","v":0},{"$f":"I1458-I1459","v":0},{"$f":"J1458-J1459","v":0},{"$f":"K1458-K1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1478+F1483+F1488+F1493+F1498+F1503+F1508+F1513+F1518+F1523+F1528+F1533+F1538+F1543+F1548+F1557+F1562+F1567+F1572+F1577+F1582+F1587+F1592+F1597+F1602+F1607+F1612+F1617+F1627+F1636+F1641+F1646+F1651+F1656+F1661+F1671+F1676+F1666+F1686+F1681+F1691+F1696+F1701+F1706+F1715+F1720+F1725+F1730+F1735+F1740+F1745+F1750+F1755+F1760+F1765+F1770+F1775+F1780+F1785+F1794+F1799+F1804+F1809+F1814+F1819+F1824+F1829+F1834+F1839+F1844+F1849+F1854+F1859+F1864+F1873+F1878+F1883+F1888+F1893+F1898+F1903+F1908+F1913+F1918+F1923+F1928+F1933+F1938+F1943","v":0},0,0,0,0,0,{"$f":"L1478+L1483+L1488+L1493+L1498+L1503+L1508+L1513+L1518+L1523+L1528+L1533+L1538+L1543+L1548+L1557+L1562+L1567+L1572+L1577+L1582+L1587+L1592+L1597+L1602+L1607+L1612+L1617+L1627+L1636+L1641+L1646+L1651+L1656+L1661+L1671+L1676+L1666+L1686+L1681+L1691+L1696+L1701+L1706+L1715+L1720+L1725+L1730+L1735+L1740+L1745+L1750+L1755+L1760+L1765+L1770+L1775+L1780+L1785+L1794+L1799+L1804+L1809+L1814+L1819+L1824+L1829+L1834+L1839+L1844+L1849+L1854+L1859+L1864+L1873+L1878+L1883+L1888+L1893+L1898+L1903+L1908+L1913+L1918+L1923+L1928+L1933+L1938+L1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"F1479+F1484+F1489+F1494+F1499+F1504+F1509+F1514+F1519+F1524+F1529+F1534+F1539+F1544+F1549+F1558+F1563+F1568+F1573+F1578+F1583+F1588+F1593+F1598+F1603+F1608+F1613+F1618+F1628+F1637+F1642+F1647+F1652+F1657+F1662+F1672+F1677+F1667+F1687+F1682+F1692+F1697+F1702+F1707+F1716+F1721+F1726+F1731+F1736+F1741+F1746+F1751+F1756+F1761+F1766+F1771+F1776+F1781+F1786+F1795+F1800+F1805+F1810+F1815+F1820+F1825+F1830+F1835+F1840+F1845+F1850+F1855+F1860+F1865+F1874+F1879+F1884+F1889+F1894+F1899+F1904+F1909+F1914+F1919+F1924+F1929+F1934+F1939+F1944","v":0},0,0,0,0,0,{"$f":"L1479+L1484+L1489+L1494+L1499+L1504+L1509+L1514+L1519+L1524+L1529+L1534+L1539+L1544+L1549+L1558+L1563+L1568+L1573+L1578+L1583+L1588+L1593+L1598+L1603+L1608+L1613+L1618+L1628+L1637+L1642+L1647+L1652+L1657+L1662+L1672+L1677+L1667+L1687+L1682+L1692+L1697+L1702+L1707+L1716+L1721+L1726+L1731+L1736+L1741+L1746+L1751+L1756+L1761+L1766+L1771+L1776+L1781+L1786+L1795+L1800+L1805+L1810+L1815+L1820+L1825+L1830+L1835+L1840+L1845+L1850+L1855+L1860+L1865+L1874+L1879+L1884+L1889+L1894+L1899+L1904+L1909+L1914+L1919+L1924+L1929+L1934+L1939+L1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},0,0,0,0,0,{"$f":"L1471-L1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},{"$f":"G1478-G1479","v":0},{"$f":"H1478-H1479","v":0},{"$f":"I1478-I1479","v":0},{"$f":"J1478-J1479","v":0},{"$f":"K1478-K1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},{"$f":"G1483-G1484","v":0},{"$f":"H1483-H1484","v":0},{"$f":"I1483-I1484","v":0},{"$f":"J1483-J1484","v":0},{"$f":"K1483-K1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},{"$f":"G1488-G1489","v":0},{"$f":"H1488-H1489","v":0},{"$f":"I1488-I1489","v":0},{"$f":"J1488-J1489","v":0},{"$f":"K1488-K1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},{"$f":"G1493-G1494","v":0},{"$f":"H1493-H1494","v":0},{"$f":"I1493-I1494","v":0},{"$f":"J1493-J1494","v":0},{"$f":"K1493-K1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},{"$f":"G1498-G1499","v":0},{"$f":"H1498-H1499","v":0},{"$f":"I1498-I1499","v":0},{"$f":"J1498-J1499","v":0},{"$f":"K1498-K1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},{"$f":"G1503-G1504","v":0},{"$f":"H1503-H1504","v":0},{"$f":"I1503-I1504","v":0},{"$f":"J1503-J1504","v":0},{"$f":"K1503-K1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},{"$f":"G1508-G1509","v":0},{"$f":"H1508-H1509","v":0},{"$f":"I1508-I1509","v":0},{"$f":"J1508-J1509","v":0},{"$f":"K1508-K1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},{"$f":"G1513-G1514","v":0},{"$f":"H1513-H1514","v":0},{"$f":"I1513-I1514","v":0},{"$f":"J1513-J1514","v":0},{"$f":"K1513-K1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},{"$f":"G1518-G1519","v":0},{"$f":"H1518-H1519","v":0},{"$f":"I1518-I1519","v":0},{"$f":"J1518-J1519","v":0},{"$f":"K1518-K1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},{"$f":"G1523-G1524","v":0},{"$f":"H1523-H1524","v":0},{"$f":"I1523-I1524","v":0},{"$f":"J1523-J1524","v":0},{"$f":"K1523-K1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},{"$f":"G1528-G1529","v":0},{"$f":"H1528-H1529","v":0},{"$f":"I1528-I1529","v":0},{"$f":"J1528-J1529","v":0},{"$f":"K1528-K1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},{"$f":"G1533-G1534","v":0},{"$f":"H1533-H1534","v":0},{"$f":"I1533-I1534","v":0},{"$f":"J1533-J1534","v":0},{"$f":"K1533-K1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},{"$f":"G1538-G1539","v":0},{"$f":"H1538-H1539","v":0},{"$f":"I1538-I1539","v":0},{"$f":"J1538-J1539","v":0},{"$f":"K1538-K1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},{"$f":"G1543-G1544","v":0},{"$f":"H1543-H1544","v":0},{"$f":"I1543-I1544","v":0},{"$f":"J1543-J1544","v":0},{"$f":"K1543-K1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},{"$f":"G1548-G1549","v":0},{"$f":"H1548-H1549","v":0},{"$f":"I1548-I1549","v":0},{"$f":"J1548-J1549","v":0},{"$f":"K1548-K1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},{"$f":"G1557-G1558","v":0},{"$f":"H1557-H1558","v":0},{"$f":"I1557-I1558","v":0},{"$f":"J1557-J1558","v":0},{"$f":"K1557-K1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1562-F1563","v":0},{"$f":"G1562-G1563","v":0},{"$f":"H1562-H1563","v":0},{"$f":"I1562-I1563","v":0},{"$f":"J1562-J1563","v":0},{"$f":"K1562-K1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},{"$f":"G1567-G1568","v":0},{"$f":"H1567-H1568","v":0},{"$f":"I1567-I1568","v":0},{"$f":"J1567-J1568","v":0},{"$f":"K1567-K1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1572-F1573","v":0},{"$f":"G1572-G1573","v":0},{"$f":"H1572-H1573","v":0},{"$f":"I1572-I1573","v":0},{"$f":"J1572-J1573","v":0},{"$f":"K1572-K1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},{"$f":"G1577-G1578","v":0},{"$f":"H1577-H1578","v":0},{"$f":"I1577-I1578","v":0},{"$f":"J1577-J1578","v":0},{"$f":"K1577-K1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1582-F1583","v":0},{"$f":"G1582-G1583","v":0},{"$f":"H1582-H1583","v":0},{"$f":"I1582-I1583","v":0},{"$f":"J1582-J1583","v":0},{"$f":"K1582-K1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},{"$f":"G1587-G1588","v":0},{"$f":"H1587-H1588","v":0},{"$f":"I1587-I1588","v":0},{"$f":"J1587-J1588","v":0},{"$f":"K1587-K1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1592-F1593","v":0},{"$f":"G1592-G1593","v":0},{"$f":"H1592-H1593","v":0},{"$f":"I1592-I1593","v":0},{"$f":"J1592-J1593","v":0},{"$f":"K1592-K1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},{"$f":"G1597-G1598","v":0},{"$f":"H1597-H1598","v":0},{"$f":"I1597-I1598","v":0},{"$f":"J1597-J1598","v":0},{"$f":"K1597-K1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1602-F1603","v":0},{"$f":"G1602-G1603","v":0},{"$f":"H1602-H1603","v":0},{"$f":"I1602-I1603","v":0},{"$f":"J1602-J1603","v":0},{"$f":"K1602-K1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},{"$f":"G1607-G1608","v":0},{"$f":"H1607-H1608","v":0},{"$f":"I1607-I1608","v":0},{"$f":"J1607-J1608","v":0},{"$f":"K1607-K1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1612-F1613","v":0},{"$f":"G1612-G1613","v":0},{"$f":"H1612-H1613","v":0},{"$f":"I1612-I1613","v":0},{"$f":"J1612-J1613","v":0},{"$f":"K1612-K1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1617-F1618","v":0},{"$f":"G1617-G1618","v":0},{"$f":"H1617-H1618","v":0},{"$f":"I1617-I1618","v":0},{"$f":"J1617-J1618","v":0},{"$f":"K1617-K1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1622-F1623","v":0},{"$f":"G1622-G1623","v":0},{"$f":"H1622-H1623","v":0},{"$f":"I1622-I1623","v":0},{"$f":"J1622-J1623","v":0},{"$f":"K1622-K1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1627-F1628","v":0},{"$f":"G1627-G1628","v":0},{"$f":"H1627-H1628","v":0},{"$f":"I1627-I1628","v":0},{"$f":"J1627-J1628","v":0},{"$f":"K1627-K1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},{"$f":"G1636-G1637","v":0},{"$f":"H1636-H1637","v":0},{"$f":"I1636-I1637","v":0},{"$f":"J1636-J1637","v":0},{"$f":"K1636-K1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},{"$f":"G1641-G1642","v":0},{"$f":"H1641-H1642","v":0},{"$f":"I1641-I1642","v":0},{"$f":"J1641-J1642","v":0},{"$f":"K1641-K1642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},{"$f":"G1646-G1647","v":0},{"$f":"H1646-H1647","v":0},{"$f":"I1646-I1647","v":0},{"$f":"J1646-J1647","v":0},{"$f":"K1646-K1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},{"$f":"G1651-G1652","v":0},{"$f":"H1651-H1652","v":0},{"$f":"I1651-I1652","v":0},{"$f":"J1651-J1652","v":0},{"$f":"K1651-K1652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},{"$f":"G1656-G1657","v":0},{"$f":"H1656-H1657","v":0},{"$f":"I1656-I1657","v":0},{"$f":"J1656-J1657","v":0},{"$f":"K1656-K1657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},{"$f":"G1661-G1662","v":0},{"$f":"H1661-H1662","v":0},{"$f":"I1661-I1662","v":0},{"$f":"J1661-J1662","v":0},{"$f":"K1661-K1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},{"$f":"G1666-G1667","v":0},{"$f":"H1666-H1667","v":0},{"$f":"I1666-I1667","v":0},{"$f":"J1666-J1667","v":0},{"$f":"K1666-K1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},{"$f":"G1671-G1672","v":0},{"$f":"H1671-H1672","v":0},{"$f":"I1671-I1672","v":0},{"$f":"J1671-J1672","v":0},{"$f":"K1671-K1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},{"$f":"G1676-G1677","v":0},{"$f":"H1676-H1677","v":0},{"$f":"I1676-I1677","v":0},{"$f":"J1676-J1677","v":0},{"$f":"K1676-K1677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},{"$f":"G1681-G1682","v":0},{"$f":"H1681-H1682","v":0},{"$f":"I1681-I1682","v":0},{"$f":"J1681-J1682","v":0},{"$f":"K1681-K1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},{"$f":"G1686-G1687","v":0},{"$f":"H1686-H1687","v":0},{"$f":"I1686-I1687","v":0},{"$f":"J1686-J1687","v":0},{"$f":"K1686-K1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},{"$f":"G1691-G1692","v":0},{"$f":"H1691-H1692","v":0},{"$f":"I1691-I1692","v":0},{"$f":"J1691-J1692","v":0},{"$f":"K1691-K1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},{"$f":"G1696-G1697","v":0},{"$f":"H1696-H1697","v":0},{"$f":"I1696-I1697","v":0},{"$f":"J1696-J1697","v":0},{"$f":"K1696-K1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},{"$f":"G1701-G1702","v":0},{"$f":"H1701-H1702","v":0},{"$f":"I1701-I1702","v":0},{"$f":"J1701-J1702","v":0},{"$f":"K1701-K1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},{"$f":"G1706-G1707","v":0},{"$f":"H1706-H1707","v":0},{"$f":"I1706-I1707","v":0},{"$f":"J1706-J1707","v":0},{"$f":"K1706-K1707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},{"$f":"G1715-G1716","v":0},{"$f":"H1715-H1716","v":0},{"$f":"I1715-I1716","v":0},{"$f":"J1715-J1716","v":0},{"$f":"K1715-K1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},{"$f":"G1720-G1721","v":0},{"$f":"H1720-H1721","v":0},{"$f":"I1720-I1721","v":0},{"$f":"J1720-J1721","v":0},{"$f":"K1720-K1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},{"$f":"G1725-G1726","v":0},{"$f":"H1725-H1726","v":0},{"$f":"I1725-I1726","v":0},{"$f":"J1725-J1726","v":0},{"$f":"K1725-K1726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},{"$f":"G1730-G1731","v":0},{"$f":"H1730-H1731","v":0},{"$f":"I1730-I1731","v":0},{"$f":"J1730-J1731","v":0},{"$f":"K1730-K1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},{"$f":"G1735-G1736","v":0},{"$f":"H1735-H1736","v":0},{"$f":"I1735-I1736","v":0},{"$f":"J1735-J1736","v":0},{"$f":"K1735-K1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},{"$f":"G1740-G1741","v":0},{"$f":"H1740-H1741","v":0},{"$f":"I1740-I1741","v":0},{"$f":"J1740-J1741","v":0},{"$f":"K1740-K1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},{"$f":"G1745-G1746","v":0},{"$f":"H1745-H1746","v":0},{"$f":"I1745-I1746","v":0},{"$f":"J1745-J1746","v":0},{"$f":"K1745-K1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},{"$f":"G1750-G1751","v":0},{"$f":"H1750-H1751","v":0},{"$f":"I1750-I1751","v":0},{"$f":"J1750-J1751","v":0},{"$f":"K1750-K1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},{"$f":"G1755-G1756","v":0},{"$f":"H1755-H1756","v":0},{"$f":"I1755-I1756","v":0},{"$f":"J1755-J1756","v":0},{"$f":"K1755-K1756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},{"$f":"G1760-G1761","v":0},{"$f":"H1760-H1761","v":0},{"$f":"I1760-I1761","v":0},{"$f":"J1760-J1761","v":0},{"$f":"K1760-K1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},{"$f":"G1765-G1766","v":0},{"$f":"H1765-H1766","v":0},{"$f":"I1765-I1766","v":0},{"$f":"J1765-J1766","v":0},{"$f":"K1765-K1766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},{"$f":"G1770-G1771","v":0},{"$f":"H1770-H1771","v":0},{"$f":"I1770-I1771","v":0},{"$f":"J1770-J1771","v":0},{"$f":"K1770-K1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},{"$f":"G1775-G1776","v":0},{"$f":"H1775-H1776","v":0},{"$f":"I1775-I1776","v":0},{"$f":"J1775-J1776","v":0},{"$f":"K1775-K1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},{"$f":"G1780-G1781","v":0},{"$f":"H1780-H1781","v":0},{"$f":"I1780-I1781","v":0},{"$f":"J1780-J1781","v":0},{"$f":"K1780-K1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},{"$f":"G1785-G1786","v":0},{"$f":"H1785-H1786","v":0},{"$f":"I1785-I1786","v":0},{"$f":"J1785-J1786","v":0},{"$f":"K1785-K1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1794-F1795","v":0},{"$f":"G1794-G1795","v":0},{"$f":"H1794-H1795","v":0},{"$f":"I1794-I1795","v":0},{"$f":"J1794-J1795","v":0},{"$f":"K1794-K1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},{"$f":"G1799-G1800","v":0},{"$f":"H1799-H1800","v":0},{"$f":"I1799-I1800","v":0},{"$f":"J1799-J1800","v":0},{"$f":"K1799-K1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1804-F1805","v":0},{"$f":"G1804-G1805","v":0},{"$f":"H1804-H1805","v":0},{"$f":"I1804-I1805","v":0},{"$f":"J1804-J1805","v":0},{"$f":"K1804-K1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},{"$f":"G1809-G1810","v":0},{"$f":"H1809-H1810","v":0},{"$f":"I1809-I1810","v":0},{"$f":"J1809-J1810","v":0},{"$f":"K1809-K1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1814-F1815","v":0},{"$f":"G1814-G1815","v":0},{"$f":"H1814-H1815","v":0},{"$f":"I1814-I1815","v":0},{"$f":"J1814-J1815","v":0},{"$f":"K1814-K1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},{"$f":"G1819-G1820","v":0},{"$f":"H1819-H1820","v":0},{"$f":"I1819-I1820","v":0},{"$f":"J1819-J1820","v":0},{"$f":"K1819-K1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1824-F1825","v":0},{"$f":"G1824-G1825","v":0},{"$f":"H1824-H1825","v":0},{"$f":"I1824-I1825","v":0},{"$f":"J1824-J1825","v":0},{"$f":"K1824-K1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},{"$f":"G1829-G1830","v":0},{"$f":"H1829-H1830","v":0},{"$f":"I1829-I1830","v":0},{"$f":"J1829-J1830","v":0},{"$f":"K1829-K1830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1834-F1835","v":0},{"$f":"G1834-G1835","v":0},{"$f":"H1834-H1835","v":0},{"$f":"I1834-I1835","v":0},{"$f":"J1834-J1835","v":0},{"$f":"K1834-K1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},{"$f":"G1839-G1840","v":0},{"$f":"H1839-H1840","v":0},{"$f":"I1839-I1840","v":0},{"$f":"J1839-J1840","v":0},{"$f":"K1839-K1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1844-F1845","v":0},{"$f":"G1844-G1845","v":0},{"$f":"H1844-H1845","v":0},{"$f":"I1844-I1845","v":0},{"$f":"J1844-J1845","v":0},{"$f":"K1844-K1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1849-F1850","v":0},{"$f":"G1849-G1850","v":0},{"$f":"H1849-H1850","v":0},{"$f":"I1849-I1850","v":0},{"$f":"J1849-J1850","v":0},{"$f":"K1849-K1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1854-F1855","v":0},{"$f":"G1854-G1855","v":0},{"$f":"H1854-H1855","v":0},{"$f":"I1854-I1855","v":0},{"$f":"J1854-J1855","v":0},{"$f":"K1854-K1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1859-F1860","v":0},{"$f":"G1859-G1860","v":0},{"$f":"H1859-H1860","v":0},{"$f":"I1859-I1860","v":0},{"$f":"J1859-J1860","v":0},{"$f":"K1859-K1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1864-F1865","v":0},{"$f":"G1864-G1865","v":0},{"$f":"H1864-H1865","v":0},{"$f":"I1864-I1865","v":0},{"$f":"J1864-J1865","v":0},{"$f":"K1864-K1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1873-F1874","v":0},{"$f":"G1873-G1874","v":0},{"$f":"H1873-H1874","v":0},{"$f":"I1873-I1874","v":0},{"$f":"J1873-J1874","v":0},{"$f":"K1873-K1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1878-F1879","v":0},{"$f":"G1878-G1879","v":0},{"$f":"H1878-H1879","v":0},{"$f":"I1878-I1879","v":0},{"$f":"J1878-J1879","v":0},{"$f":"K1878-K1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1883-F1884","v":0},{"$f":"G1883-G1884","v":0},{"$f":"H1883-H1884","v":0},{"$f":"I1883-I1884","v":0},{"$f":"J1883-J1884","v":0},{"$f":"K1883-K1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1888-F1889","v":0},{"$f":"G1888-G1889","v":0},{"$f":"H1888-H1889","v":0},{"$f":"I1888-I1889","v":0},{"$f":"J1888-J1889","v":0},{"$f":"K1888-K1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1893-F1894","v":0},{"$f":"G1893-G1894","v":0},{"$f":"H1893-H1894","v":0},{"$f":"I1893-I1894","v":0},{"$f":"J1893-J1894","v":0},{"$f":"K1893-K1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1898-F1899","v":0},{"$f":"G1898-G1899","v":0},{"$f":"H1898-H1899","v":0},{"$f":"I1898-I1899","v":0},{"$f":"J1898-J1899","v":0},{"$f":"K1898-K1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1903-F1904","v":0},{"$f":"G1903-G1904","v":0},{"$f":"H1903-H1904","v":0},{"$f":"I1903-I1904","v":0},{"$f":"J1903-J1904","v":0},{"$f":"K1903-K1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1908-F1909","v":0},{"$f":"G1908-G1909","v":0},{"$f":"H1908-H1909","v":0},{"$f":"I1908-I1909","v":0},{"$f":"J1908-J1909","v":0},{"$f":"K1908-K1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1913-F1914","v":0},{"$f":"G1913-G1914","v":0},{"$f":"H1913-H1914","v":0},{"$f":"I1913-I1914","v":0},{"$f":"J1913-J1914","v":0},{"$f":"K1913-K1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1918-F1919","v":0},{"$f":"G1918-G1919","v":0},{"$f":"H1918-H1919","v":0},{"$f":"I1918-I1919","v":0},{"$f":"J1918-J1919","v":0},{"$f":"K1918-K1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1923-F1924","v":0},{"$f":"G1923-G1924","v":0},{"$f":"H1923-H1924","v":0},{"$f":"I1923-I1924","v":0},{"$f":"J1923-J1924","v":0},{"$f":"K1923-K1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1928-F1929","v":0},{"$f":"G1928-G1929","v":0},{"$f":"H1928-H1929","v":0},{"$f":"I1928-I1929","v":0},{"$f":"J1928-J1929","v":0},{"$f":"K1928-K1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1933-F1934","v":0},{"$f":"G1933-G1934","v":0},{"$f":"H1933-H1934","v":0},{"$f":"I1933-I1934","v":0},{"$f":"J1933-J1934","v":0},{"$f":"K1933-K1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1938-F1939","v":0},{"$f":"G1938-G1939","v":0},{"$f":"H1938-H1939","v":0},{"$f":"I1938-I1939","v":0},{"$f":"J1938-J1939","v":0},{"$f":"K1938-K1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1943-F1944","v":0},{"$f":"G1943-G1944","v":0},{"$f":"H1943-H1944","v":0},{"$f":"I1943-I1944","v":0},{"$f":"J1943-J1944","v":0},{"$f":"K1943-K1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1963+F1968+F1973+F1978+F1983+F1988+F1993+F1998+F2003+F2008+F2013+F2018+F2023+F2028+F2033+F2042+F2047+F2052+F2057+F2062+F2067+F2072+F2077+F2082+F2087+F2092+F2097+F2102+F2112+F2121+F2126+F2131+F2136+F2141+F2146+F2156+F2161+F2151+F2171+F2166+F2176+F2181+F2186+F2191+F2200+F2205+F2210+F2215+F2220+F2225+F2230+F2235+F2240+F2245+F2250+F2255+F2260+F2265+F2270+F2279+F2284+F2289+F2294+F2299+F2304+F2309+F2314+F2319+F2324+F2329+F2334+F2339+F2344+F2349+F2358+F2363+F2368+F2373+F2378+F2383+F2388+F2393+F2398+F2403+F2408+F2413+F2418+F2423+F2428","v":0},0,0,0,0,{"$f":"K1963+K1968+K1973+K1978+K1983+K1988+K1993+K1998+K2003+K2008+K2013+K2018+K2023+K2028+K2033+K2042+K2047+K2052+K2057+K2062+K2067+K2072+K2077+K2082+K2087+K2092+K2097+K2102+K2112+K2121+K2126+K2131+K2136+K2141+K2146+K2156+K2161+K2151+K2171+K2166+K2176+K2181+K2186+K2191+K2200+K2205+K2210+K2215+K2220+K2225+K2230+K2235+K2240+K2245+K2250+K2255+K2260+K2265+K2270+K2279+K2284+K2289+K2294+K2299+K2304+K2309+K2314+K2319+K2324+K2329+K2334+K2339+K2344+K2349+K2358+K2363+K2368+K2373+K2378+K2383+K2388+K2393+K2398+K2403+K2408+K2413+K2418+K2423+K2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,{"$f":"K1964+K1969+K1974+K1979+K1984+K1989+K1994+K1999+K2004+K2009+K2014+K2019+K2024+K2029+K2034+K2043+K2048+K2053+K2058+K2063+K2068+K2073+K2078+K2083+K2088+K2093+K2098+K2103+K2113+K2122+K2127+K2132+K2137+K2142+K2147+K2157+K2162+K2152+K2172+K2167+K2177+K2182+K2187+K2192+K2201+K2206+K2211+K2216+K2221+K2226+K2231+K2236+K2241+K2246+K2251+K2256+K2261+K2266+K2271+K2280+K2285+K2290+K2295+K2300+K2305+K2310+K2315+K2320+K2325+K2330+K2335+K2340+K2345+K2350+K2359+K2364+K2369+K2374+K2379+K2384+K2389+K2394+K2399+K2404+K2409+K2414+K2419+K2424+K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":0},{"$f":"H1956-H1957","v":0},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},{"$f":"G1963-G1964","v":0},{"$f":"H1963-H1964","v":0},{"$f":"I1963-I1964","v":0},{"$f":"J1963-J1964","v":0},{"$f":"K1963-K1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},{"$f":"G1968-G1969","v":0},{"$f":"H1968-H1969","v":0},{"$f":"I1968-I1969","v":0},{"$f":"J1968-J1969","v":0},{"$f":"K1968-K1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},{"$f":"G1973-G1974","v":0},{"$f":"H1973-H1974","v":0},{"$f":"I1973-I1974","v":0},{"$f":"J1973-J1974","v":0},{"$f":"K1973-K1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},{"$f":"G1978-G1979","v":0},{"$f":"H1978-H1979","v":0},{"$f":"I1978-I1979","v":0},{"$f":"J1978-J1979","v":0},{"$f":"K1978-K1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},{"$f":"G1983-G1984","v":0},{"$f":"H1983-H1984","v":0},{"$f":"I1983-I1984","v":0},{"$f":"J1983-J1984","v":0},{"$f":"K1983-K1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},{"$f":"G1988-G1989","v":0},{"$f":"H1988-H1989","v":0},{"$f":"I1988-I1989","v":0},{"$f":"J1988-J1989","v":0},{"$f":"K1988-K1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},{"$f":"G1993-G1994","v":0},{"$f":"H1993-H1994","v":0},{"$f":"I1993-I1994","v":0},{"$f":"J1993-J1994","v":0},{"$f":"K1993-K1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},{"$f":"G1998-G1999","v":0},{"$f":"H1998-H1999","v":0},{"$f":"I1998-I1999","v":0},{"$f":"J1998-J1999","v":0},{"$f":"K1998-K1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},{"$f":"G2003-G2004","v":0},{"$f":"H2003-H2004","v":0},{"$f":"I2003-I2004","v":0},{"$f":"J2003-J2004","v":0},{"$f":"K2003-K2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},{"$f":"G2008-G2009","v":0},{"$f":"H2008-H2009","v":0},{"$f":"I2008-I2009","v":0},{"$f":"J2008-J2009","v":0},{"$f":"K2008-K2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},{"$f":"G2013-G2014","v":0},{"$f":"H2013-H2014","v":0},{"$f":"I2013-I2014","v":0},{"$f":"J2013-J2014","v":0},{"$f":"K2013-K2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},{"$f":"G2018-G2019","v":0},{"$f":"H2018-H2019","v":0},{"$f":"I2018-I2019","v":0},{"$f":"J2018-J2019","v":0},{"$f":"K2018-K2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},{"$f":"G2023-G2024","v":0},{"$f":"H2023-H2024","v":0},{"$f":"I2023-I2024","v":0},{"$f":"J2023-J2024","v":0},{"$f":"K2023-K2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},{"$f":"G2028-G2029","v":0},{"$f":"H2028-H2029","v":0},{"$f":"I2028-I2029","v":0},{"$f":"J2028-J2029","v":0},{"$f":"K2028-K2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},{"$f":"G2033-G2034","v":0},{"$f":"H2033-H2034","v":0},{"$f":"I2033-I2034","v":0},{"$f":"J2033-J2034","v":0},{"$f":"K2033-K2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},{"$f":"G2042-G2043","v":0},{"$f":"H2042-H2043","v":0},{"$f":"I2042-I2043","v":0},{"$f":"J2042-J2043","v":0},{"$f":"K2042-K2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2047-F2048","v":0},{"$f":"G2047-G2048","v":0},{"$f":"H2047-H2048","v":0},{"$f":"I2047-I2048","v":0},{"$f":"J2047-J2048","v":0},{"$f":"K2047-K2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},{"$f":"G2052-G2053","v":0},{"$f":"H2052-H2053","v":0},{"$f":"I2052-I2053","v":0},{"$f":"J2052-J2053","v":0},{"$f":"K2052-K2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2057-F2058","v":0},{"$f":"G2057-G2058","v":0},{"$f":"H2057-H2058","v":0},{"$f":"I2057-I2058","v":0},{"$f":"J2057-J2058","v":0},{"$f":"K2057-K2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},{"$f":"G2062-G2063","v":0},{"$f":"H2062-H2063","v":0},{"$f":"I2062-I2063","v":0},{"$f":"J2062-J2063","v":0},{"$f":"K2062-K2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2067-F2068","v":0},{"$f":"G2067-G2068","v":0},{"$f":"H2067-H2068","v":0},{"$f":"I2067-I2068","v":0},{"$f":"J2067-J2068","v":0},{"$f":"K2067-K2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},{"$f":"G2072-G2073","v":0},{"$f":"H2072-H2073","v":0},{"$f":"I2072-I2073","v":0},{"$f":"J2072-J2073","v":0},{"$f":"K2072-K2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2077-F2078","v":0},{"$f":"G2077-G2078","v":0},{"$f":"H2077-H2078","v":0},{"$f":"I2077-I2078","v":0},{"$f":"J2077-J2078","v":0},{"$f":"K2077-K2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},{"$f":"G2082-G2083","v":0},{"$f":"H2082-H2083","v":0},{"$f":"I2082-I2083","v":0},{"$f":"J2082-J2083","v":0},{"$f":"K2082-K2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2087-F2088","v":0},{"$f":"G2087-G2088","v":0},{"$f":"H2087-H2088","v":0},{"$f":"I2087-I2088","v":0},{"$f":"J2087-J2088","v":0},{"$f":"K2087-K2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},{"$f":"G2092-G2093","v":0},{"$f":"H2092-H2093","v":0},{"$f":"I2092-I2093","v":0},{"$f":"J2092-J2093","v":0},{"$f":"K2092-K2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2097-F2098","v":0},{"$f":"G2097-G2098","v":0},{"$f":"H2097-H2098","v":0},{"$f":"I2097-I2098","v":0},{"$f":"J2097-J2098","v":0},{"$f":"K2097-K2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2102-F2103","v":0},{"$f":"G2102-G2103","v":0},{"$f":"H2102-H2103","v":0},{"$f":"I2102-I2103","v":0},{"$f":"J2102-J2103","v":0},{"$f":"K2102-K2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2107-F2108","v":0},{"$f":"G2107-G2108","v":0},{"$f":"H2107-H2108","v":0},{"$f":"I2107-I2108","v":0},{"$f":"J2107-J2108","v":0},{"$f":"K2107-K2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2112-F2113","v":0},{"$f":"G2112-G2113","v":0},{"$f":"H2112-H2113","v":0},{"$f":"I2112-I2113","v":0},{"$f":"J2112-J2113","v":0},{"$f":"K2112-K2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},{"$f":"G2121-G2122","v":0},{"$f":"H2121-H2122","v":0},{"$f":"I2121-I2122","v":0},{"$f":"J2121-J2122","v":0},{"$f":"K2121-K2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},{"$f":"G2126-G2127","v":0},{"$f":"H2126-H2127","v":0},{"$f":"I2126-I2127","v":0},{"$f":"J2126-J2127","v":0},{"$f":"K2126-K2127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},{"$f":"G2131-G2132","v":0},{"$f":"H2131-H2132","v":0},{"$f":"I2131-I2132","v":0},{"$f":"J2131-J2132","v":0},{"$f":"K2131-K2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},{"$f":"G2136-G2137","v":0},{"$f":"H2136-H2137","v":0},{"$f":"I2136-I2137","v":0},{"$f":"J2136-J2137","v":0},{"$f":"K2136-K2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},{"$f":"G2141-G2142","v":0},{"$f":"H2141-H2142","v":0},{"$f":"I2141-I2142","v":0},{"$f":"J2141-J2142","v":0},{"$f":"K2141-K2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},{"$f":"G2146-G2147","v":0},{"$f":"H2146-H2147","v":0},{"$f":"I2146-I2147","v":0},{"$f":"J2146-J2147","v":0},{"$f":"K2146-K2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},{"$f":"G2151-G2152","v":0},{"$f":"H2151-H2152","v":0},{"$f":"I2151-I2152","v":0},{"$f":"J2151-J2152","v":0},{"$f":"K2151-K2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},{"$f":"G2156-G2157","v":0},{"$f":"H2156-H2157","v":0},{"$f":"I2156-I2157","v":0},{"$f":"J2156-J2157","v":0},{"$f":"K2156-K2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},{"$f":"G2161-G2162","v":0},{"$f":"H2161-H2162","v":0},{"$f":"I2161-I2162","v":0},{"$f":"J2161-J2162","v":0},{"$f":"K2161-K2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},{"$f":"G2166-G2167","v":0},{"$f":"H2166-H2167","v":0},{"$f":"I2166-I2167","v":0},{"$f":"J2166-J2167","v":0},{"$f":"K2166-K2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},{"$f":"G2171-G2172","v":0},{"$f":"H2171-H2172","v":0},{"$f":"I2171-I2172","v":0},{"$f":"J2171-J2172","v":0},{"$f":"K2171-K2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},{"$f":"G2176-G2177","v":0},{"$f":"H2176-H2177","v":0},{"$f":"I2176-I2177","v":0},{"$f":"J2176-J2177","v":0},{"$f":"K2176-K2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},{"$f":"G2181-G2182","v":0},{"$f":"H2181-H2182","v":0},{"$f":"I2181-I2182","v":0},{"$f":"J2181-J2182","v":0},{"$f":"K2181-K2182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},{"$f":"G2186-G2187","v":0},{"$f":"H2186-H2187","v":0},{"$f":"I2186-I2187","v":0},{"$f":"J2186-J2187","v":0},{"$f":"K2186-K2187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},{"$f":"G2191-G2192","v":0},{"$f":"H2191-H2192","v":0},{"$f":"I2191-I2192","v":0},{"$f":"J2191-J2192","v":0},{"$f":"K2191-K2192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},{"$f":"G2200-G2201","v":0},{"$f":"H2200-H2201","v":0},{"$f":"I2200-I2201","v":0},{"$f":"J2200-J2201","v":0},{"$f":"K2200-K2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},{"$f":"G2205-G2206","v":0},{"$f":"H2205-H2206","v":0},{"$f":"I2205-I2206","v":0},{"$f":"J2205-J2206","v":0},{"$f":"K2205-K2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},{"$f":"G2210-G2211","v":0},{"$f":"H2210-H2211","v":0},{"$f":"I2210-I2211","v":0},{"$f":"J2210-J2211","v":0},{"$f":"K2210-K2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},{"$f":"G2215-G2216","v":0},{"$f":"H2215-H2216","v":0},{"$f":"I2215-I2216","v":0},{"$f":"J2215-J2216","v":0},{"$f":"K2215-K2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},{"$f":"G2220-G2221","v":0},{"$f":"H2220-H2221","v":0},{"$f":"I2220-I2221","v":0},{"$f":"J2220-J2221","v":0},{"$f":"K2220-K2221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},{"$f":"G2225-G2226","v":0},{"$f":"H2225-H2226","v":0},{"$f":"I2225-I2226","v":0},{"$f":"J2225-J2226","v":0},{"$f":"K2225-K2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},{"$f":"G2230-G2231","v":0},{"$f":"H2230-H2231","v":0},{"$f":"I2230-I2231","v":0},{"$f":"J2230-J2231","v":0},{"$f":"K2230-K2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},{"$f":"G2235-G2236","v":0},{"$f":"H2235-H2236","v":0},{"$f":"I2235-I2236","v":0},{"$f":"J2235-J2236","v":0},{"$f":"K2235-K2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},{"$f":"G2240-G2241","v":0},{"$f":"H2240-H2241","v":0},{"$f":"I2240-I2241","v":0},{"$f":"J2240-J2241","v":0},{"$f":"K2240-K2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},{"$f":"G2245-G2246","v":0},{"$f":"H2245-H2246","v":0},{"$f":"I2245-I2246","v":0},{"$f":"J2245-J2246","v":0},{"$f":"K2245-K2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},{"$f":"G2250-G2251","v":0},{"$f":"H2250-H2251","v":0},{"$f":"I2250-I2251","v":0},{"$f":"J2250-J2251","v":0},{"$f":"K2250-K2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},{"$f":"G2255-G2256","v":0},{"$f":"H2255-H2256","v":0},{"$f":"I2255-I2256","v":0},{"$f":"J2255-J2256","v":0},{"$f":"K2255-K2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},{"$f":"G2260-G2261","v":0},{"$f":"H2260-H2261","v":0},{"$f":"I2260-I2261","v":0},{"$f":"J2260-J2261","v":0},{"$f":"K2260-K2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},{"$f":"G2265-G2266","v":0},{"$f":"H2265-H2266","v":0},{"$f":"I2265-I2266","v":0},{"$f":"J2265-J2266","v":0},{"$f":"K2265-K2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},{"$f":"G2270-G2271","v":0},{"$f":"H2270-H2271","v":0},{"$f":"I2270-I2271","v":0},{"$f":"J2270-J2271","v":0},{"$f":"K2270-K2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2279-F2280","v":0},{"$f":"G2279-G2280","v":0},{"$f":"H2279-H2280","v":0},{"$f":"I2279-I2280","v":0},{"$f":"J2279-J2280","v":0},{"$f":"K2279-K2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},{"$f":"G2284-G2285","v":0},{"$f":"H2284-H2285","v":0},{"$f":"I2284-I2285","v":0},{"$f":"J2284-J2285","v":0},{"$f":"K2284-K2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2289-F2290","v":0},{"$f":"G2289-G2290","v":0},{"$f":"H2289-H2290","v":0},{"$f":"I2289-I2290","v":0},{"$f":"J2289-J2290","v":0},{"$f":"K2289-K2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},{"$f":"G2294-G2295","v":0},{"$f":"H2294-H2295","v":0},{"$f":"I2294-I2295","v":0},{"$f":"J2294-J2295","v":0},{"$f":"K2294-K2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2299-F2300","v":0},{"$f":"G2299-G2300","v":0},{"$f":"H2299-H2300","v":0},{"$f":"I2299-I2300","v":0},{"$f":"J2299-J2300","v":0},{"$f":"K2299-K2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},{"$f":"G2304-G2305","v":0},{"$f":"H2304-H2305","v":0},{"$f":"I2304-I2305","v":0},{"$f":"J2304-J2305","v":0},{"$f":"K2304-K2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2309-F2310","v":0},{"$f":"G2309-G2310","v":0},{"$f":"H2309-H2310","v":0},{"$f":"I2309-I2310","v":0},{"$f":"J2309-J2310","v":0},{"$f":"K2309-K2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},{"$f":"G2314-G2315","v":0},{"$f":"H2314-H2315","v":0},{"$f":"I2314-I2315","v":0},{"$f":"J2314-J2315","v":0},{"$f":"K2314-K2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2319-F2320","v":0},{"$f":"G2319-G2320","v":0},{"$f":"H2319-H2320","v":0},{"$f":"I2319-I2320","v":0},{"$f":"J2319-J2320","v":0},{"$f":"K2319-K2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},{"$f":"G2324-G2325","v":0},{"$f":"H2324-H2325","v":0},{"$f":"I2324-I2325","v":0},{"$f":"J2324-J2325","v":0},{"$f":"K2324-K2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2329-F2330","v":0},{"$f":"G2329-G2330","v":0},{"$f":"H2329-H2330","v":0},{"$f":"I2329-I2330","v":0},{"$f":"J2329-J2330","v":0},{"$f":"K2329-K2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2334-F2335","v":0},{"$f":"G2334-G2335","v":0},{"$f":"H2334-H2335","v":0},{"$f":"I2334-I2335","v":0},{"$f":"J2334-J2335","v":0},{"$f":"K2334-K2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2339-F2340","v":0},{"$f":"G2339-G2340","v":0},{"$f":"H2339-H2340","v":0},{"$f":"I2339-I2340","v":0},{"$f":"J2339-J2340","v":0},{"$f":"K2339-K2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2344-F2345","v":0},{"$f":"G2344-G2345","v":0},{"$f":"H2344-H2345","v":0},{"$f":"I2344-I2345","v":0},{"$f":"J2344-J2345","v":0},{"$f":"K2344-K2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2349-F2350","v":0},{"$f":"G2349-G2350","v":0},{"$f":"H2349-H2350","v":0},{"$f":"I2349-I2350","v":0},{"$f":"J2349-J2350","v":0},{"$f":"K2349-K2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2358-F2359","v":0},{"$f":"G2358-G2359","v":0},{"$f":"H2358-H2359","v":0},{"$f":"I2358-I2359","v":0},{"$f":"J2358-J2359","v":0},{"$f":"K2358-K2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2363-F2364","v":0},{"$f":"G2363-G2364","v":0},{"$f":"H2363-H2364","v":0},{"$f":"I2363-I2364","v":0},{"$f":"J2363-J2364","v":0},{"$f":"K2363-K2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2368-F2369","v":0},{"$f":"G2368-G2369","v":0},{"$f":"H2368-H2369","v":0},{"$f":"I2368-I2369","v":0},{"$f":"J2368-J2369","v":0},{"$f":"K2368-K2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2373-F2374","v":0},{"$f":"G2373-G2374","v":0},{"$f":"H2373-H2374","v":0},{"$f":"I2373-I2374","v":0},{"$f":"J2373-J2374","v":0},{"$f":"K2373-K2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2378-F2379","v":0},{"$f":"G2378-G2379","v":0},{"$f":"H2378-H2379","v":0},{"$f":"I2378-I2379","v":0},{"$f":"J2378-J2379","v":0},{"$f":"K2378-K2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2383-F2384","v":0},{"$f":"G2383-G2384","v":0},{"$f":"H2383-H2384","v":0},{"$f":"I2383-I2384","v":0},{"$f":"J2383-J2384","v":0},{"$f":"K2383-K2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2388-F2389","v":0},{"$f":"G2388-G2389","v":0},{"$f":"H2388-H2389","v":0},{"$f":"I2388-I2389","v":0},{"$f":"J2388-J2389","v":0},{"$f":"K2388-K2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2393-F2394","v":0},{"$f":"G2393-G2394","v":0},{"$f":"H2393-H2394","v":0},{"$f":"I2393-I2394","v":0},{"$f":"J2393-J2394","v":0},{"$f":"K2393-K2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2398-F2399","v":0},{"$f":"G2398-G2399","v":0},{"$f":"H2398-H2399","v":0},{"$f":"I2398-I2399","v":0},{"$f":"J2398-J2399","v":0},{"$f":"K2398-K2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2403-F2404","v":0},{"$f":"G2403-G2404","v":0},{"$f":"H2403-H2404","v":0},{"$f":"I2403-I2404","v":0},{"$f":"J2403-J2404","v":0},{"$f":"K2403-K2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2408-F2409","v":0},{"$f":"G2408-G2409","v":0},{"$f":"H2408-H2409","v":0},{"$f":"I2408-I2409","v":0},{"$f":"J2408-J2409","v":0},{"$f":"K2408-K2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2413-F2414","v":0},{"$f":"G2413-G2414","v":0},{"$f":"H2413-H2414","v":0},{"$f":"I2413-I2414","v":0},{"$f":"J2413-J2414","v":0},{"$f":"K2413-K2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2418-F2419","v":0},{"$f":"G2418-G2419","v":0},{"$f":"H2418-H2419","v":0},{"$f":"I2418-I2419","v":0},{"$f":"J2418-J2419","v":0},{"$f":"K2418-K2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2423-F2424","v":0},{"$f":"G2423-G2424","v":0},{"$f":"H2423-H2424","v":0},{"$f":"I2423-I2424","v":0},{"$f":"J2423-J2424","v":0},{"$f":"K2423-K2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2428-F2429","v":0},{"$f":"G2428-G2429","v":0},{"$f":"H2428-H2429","v":0},{"$f":"I2428-I2429","v":0},{"$f":"J2428-J2429","v":0},{"$f":"K2428-K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.5.3","index":15,"n_rows":2430,"n_cols":29,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[1948,1,1949,3],[0,26,2,28],[9,1,10,3],[23,28,25,30],[494,1,495,3],[978,1,979,3],[1463,1,1464,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[null,"Geographic Area / Service / Asset Class",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":"'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},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!$C$12,\" - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Moreton Bay Regional Council"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F24+F29+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F103+F108+F113+F118+F123+F128+F133+F138+F143+F148+F153+F158+F163+F173+F182+F187+F192+F197+F202+F207+F217+F222+F212+F232+F227+F237+F242+F247+F252+F261+F266+F271+F276+F281+F286+F291+F296+F301+F306+F311+F316+F321+F326+F331+F340+F345+F350+F355+F360+F365+F370+F375+F380+F385+F390+F395+F400+F405+F410+F419+F424+F429+F434+F439+F444+F449+F454+F459+F464+F469+F474+F479+F484+F489","v":0},0,1626.1,853.9,0,0,0,{"$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","$'000",0,0,0,0,0,0,{"$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":0},0,1626.1,853.9,0,0,{"$f":"L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"Gross value of disposals","$'000",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,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":0},{"$f":"G24-G25","v":0},{"$f":"H24-H25","v":0},{"$f":"I24-I25","v":0},{"$f":"J24-J25","v":0},{"$f":"K24-K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":0},{"$f":"G29-G30","v":0},{"$f":"H29-H30","v":0},{"$f":"I29-I30","v":0},{"$f":"J29-J30","v":0},{"$f":"K29-K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},{"$f":"H34-H35","v":0},{"$f":"I34-I35","v":0},{"$f":"J34-J35","v":0},{"$f":"K34-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":0},{"$f":"G39-G40","v":0},{"$f":"H39-H40","v":0},{"$f":"I39-I40","v":0},{"$f":"J39-J40","v":0},{"$f":"K39-K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},{"$f":"G44-G45","v":0},{"$f":"H44-H45","v":0},{"$f":"I44-I45","v":0},{"$f":"J44-J45","v":0},{"$f":"K44-K45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},{"$f":"G49-G50","v":0},{"$f":"H49-H50","v":0},{"$f":"I49-I50","v":0},{"$f":"J49-J50","v":0},{"$f":"K49-K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},{"$f":"G54-G55","v":0},{"$f":"H54-H55","v":0},{"$f":"I54-I55","v":0},{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":0},{"$f":"G59-G60","v":0},{"$f":"H59-H60","v":0},{"$f":"I59-I60","v":0},{"$f":"J59-J60","v":0},{"$f":"K59-K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},{"$f":"G64-G65","v":0},{"$f":"H64-H65","v":0},{"$f":"I64-I65","v":0},{"$f":"J64-J65","v":0},{"$f":"K64-K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":0},{"$f":"G69-G70","v":0},{"$f":"H69-H70","v":0},{"$f":"I69-I70","v":0},{"$f":"J69-J70","v":0},{"$f":"K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},{"$f":"H74-H75","v":0},{"$f":"I74-I75","v":0},{"$f":"J74-J75","v":0},{"$f":"K74-K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},{"$f":"G79-G80","v":0},{"$f":"H79-H80","v":0},{"$f":"I79-I80","v":0},{"$f":"J79-J80","v":0},{"$f":"K79-K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":0},{"$f":"G84-G85","v":0},{"$f":"H84-H85","v":0},{"$f":"I84-I85","v":0},{"$f":"J84-J85","v":0},{"$f":"K84-K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},{"$f":"G89-G90","v":0},{"$f":"H89-H90","v":0},{"$f":"I89-I90","v":0},{"$f":"J89-J90","v":0},{"$f":"K89-K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},{"$f":"G94-G95","v":0},{"$f":"H94-H95","v":0},{"$f":"I94-I95","v":0},{"$f":"J94-J95","v":0},{"$f":"K94-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},{"$f":"G103-G104","v":0},{"$f":"H103-H104","v":0},{"$f":"I103-I104","v":0},{"$f":"J103-J104","v":0},{"$f":"K103-K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F108-F109","v":0},{"$f":"G108-G109","v":0},{"$f":"H108-H109","v":0},{"$f":"I108-I109","v":0},{"$f":"J108-J109","v":0},{"$f":"K108-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},{"$f":"G113-G114","v":0},{"$f":"H113-H114","v":0},{"$f":"I113-I114","v":0},{"$f":"J113-J114","v":0},{"$f":"K113-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F118-F119","v":0},{"$f":"G118-G119","v":0},{"$f":"H118-H119","v":0},{"$f":"I118-I119","v":0},{"$f":"J118-J119","v":0},{"$f":"K118-K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},{"$f":"G123-G124","v":0},{"$f":"H123-H124","v":0},{"$f":"I123-I124","v":0},{"$f":"J123-J124","v":0},{"$f":"K123-K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F128-F129","v":0},{"$f":"G128-G129","v":0},{"$f":"H128-H129","v":0},{"$f":"I128-I129","v":0},{"$f":"J128-J129","v":0},{"$f":"K128-K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},{"$f":"G133-G134","v":0},{"$f":"H133-H134","v":0},{"$f":"I133-I134","v":0},{"$f":"J133-J134","v":0},{"$f":"K133-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F138-F139","v":0},{"$f":"G138-G139","v":0},{"$f":"H138-H139","v":0},{"$f":"I138-I139","v":0},{"$f":"J138-J139","v":0},{"$f":"K138-K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},{"$f":"G143-G144","v":0},{"$f":"H143-H144","v":0},{"$f":"I143-I144","v":0},{"$f":"J143-J144","v":0},{"$f":"K143-K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F148-F149","v":0},{"$f":"G148-G149","v":0},{"$f":"H148-H149","v":0},{"$f":"I148-I149","v":0},{"$f":"J148-J149","v":0},{"$f":"K148-K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},{"$f":"G153-G154","v":0},{"$f":"H153-H154","v":0},{"$f":"I153-I154","v":0},{"$f":"J153-J154","v":0},{"$f":"K153-K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F158-F159","v":0},{"$f":"G158-G159","v":0},{"$f":"H158-H159","v":0},{"$f":"I158-I159","v":0},{"$f":"J158-J159","v":0},{"$f":"K158-K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F163-F164","v":0},{"$f":"G163-G164","v":0},{"$f":"H163-H164","v":0},{"$f":"I163-I164","v":0},{"$f":"J163-J164","v":0},{"$f":"K163-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F168-F169","v":0},{"$f":"G168-G169","v":0},{"$f":"H168-H169","v":0},{"$f":"I168-I169","v":0},{"$f":"J168-J169","v":0},{"$f":"K168-K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F173-F174","v":0},{"$f":"G173-G174","v":0},{"$f":"H173-H174","v":0},{"$f":"I173-I174","v":0},{"$f":"J173-J174","v":0},{"$f":"K173-K174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},{"$f":"G182-G183","v":0},{"$f":"H182-H183","v":0},{"$f":"I182-I183","v":0},{"$f":"J182-J183","v":0},{"$f":"K182-K183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":0},{"$f":"G187-G188","v":0},{"$f":"H187-H188","v":0},{"$f":"I187-I188","v":0},{"$f":"J187-J188","v":0},{"$f":"K187-K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":0},{"$f":"G192-G193","v":0},{"$f":"H192-H193","v":0},{"$f":"I192-I193","v":0},{"$f":"J192-J193","v":0},{"$f":"K192-K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":0},{"$f":"G197-G198","v":0},{"$f":"H197-H198","v":0},{"$f":"I197-I198","v":0},{"$f":"J197-J198","v":0},{"$f":"K197-K198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},{"$f":"G202-G203","v":0},{"$f":"H202-H203","v":0},{"$f":"I202-I203","v":0},{"$f":"J202-J203","v":0},{"$f":"K202-K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},{"$f":"G207-G208","v":0},{"$f":"H207-H208","v":0},{"$f":"I207-I208","v":0},{"$f":"J207-J208","v":0},{"$f":"K207-K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},{"$f":"G212-G213","v":0},{"$f":"H212-H213","v":0},{"$f":"I212-I213","v":0},{"$f":"J212-J213","v":0},{"$f":"K212-K213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":0},{"$f":"G217-G218","v":0},{"$f":"H217-H218","v":0},{"$f":"I217-I218","v":0},{"$f":"J217-J218","v":0},{"$f":"K217-K218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":0},{"$f":"G222-G223","v":0},{"$f":"H222-H223","v":0},{"$f":"I222-I223","v":0},{"$f":"J222-J223","v":0},{"$f":"K222-K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":0},{"$f":"G227-G228","v":0},{"$f":"H227-H228","v":0},{"$f":"I227-I228","v":0},{"$f":"J227-J228","v":0},{"$f":"K227-K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},{"$f":"G232-G233","v":0},{"$f":"H232-H233","v":0},{"$f":"I232-I233","v":0},{"$f":"J232-J233","v":0},{"$f":"K232-K233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},{"$f":"G237-G238","v":0},{"$f":"H237-H238","v":0},{"$f":"I237-I238","v":0},{"$f":"J237-J238","v":0},{"$f":"K237-K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":0},{"$f":"G242-G243","v":0},{"$f":"H242-H243","v":0},{"$f":"I242-I243","v":0},{"$f":"J242-J243","v":0},{"$f":"K242-K243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},{"$f":"G247-G248","v":0},{"$f":"H247-H248","v":0},{"$f":"I247-I248","v":0},{"$f":"J247-J248","v":0},{"$f":"K247-K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},{"$f":"G252-G253","v":0},{"$f":"H252-H253","v":0},{"$f":"I252-I253","v":0},{"$f":"J252-J253","v":0},{"$f":"K252-K253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},{"$f":"G261-G262","v":0},{"$f":"H261-H262","v":0},{"$f":"I261-I262","v":0},{"$f":"J261-J262","v":0},{"$f":"K261-K262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":0},{"$f":"G266-G267","v":0},{"$f":"H266-H267","v":0},{"$f":"I266-I267","v":0},{"$f":"J266-J267","v":0},{"$f":"K266-K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":0},{"$f":"G271-G272","v":0},{"$f":"H271-H272","v":0},{"$f":"I271-I272","v":0},{"$f":"J271-J272","v":0},{"$f":"K271-K272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":0},{"$f":"G276-G277","v":0},{"$f":"H276-H277","v":0},{"$f":"I276-I277","v":0},{"$f":"J276-J277","v":0},{"$f":"K276-K277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},{"$f":"G281-G282","v":0},{"$f":"H281-H282","v":0},{"$f":"I281-I282","v":0},{"$f":"J281-J282","v":0},{"$f":"K281-K282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},{"$f":"G286-G287","v":0},{"$f":"H286-H287","v":0},{"$f":"I286-I287","v":0},{"$f":"J286-J287","v":0},{"$f":"K286-K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},{"$f":"G291-G292","v":0},{"$f":"H291-H292","v":0},{"$f":"I291-I292","v":0},{"$f":"J291-J292","v":0},{"$f":"K291-K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":0},{"$f":"G296-G297","v":0},{"$f":"H296-H297","v":0},{"$f":"I296-I297","v":0},{"$f":"J296-J297","v":0},{"$f":"K296-K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":0},{"$f":"G301-G302","v":0},{"$f":"H301-H302","v":0},{"$f":"I301-I302","v":0},{"$f":"J301-J302","v":0},{"$f":"K301-K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":0},{"$f":"G306-G307","v":0},{"$f":"H306-H307","v":0},{"$f":"I306-I307","v":0},{"$f":"J306-J307","v":0},{"$f":"K306-K307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},{"$f":"G311-G312","v":0},{"$f":"H311-H312","v":0},{"$f":"I311-I312","v":0},{"$f":"J311-J312","v":0},{"$f":"K311-K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},{"$f":"G316-G317","v":0},{"$f":"H316-H317","v":0},{"$f":"I316-I317","v":0},{"$f":"J316-J317","v":0},{"$f":"K316-K317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":0},{"$f":"G321-G322","v":0},{"$f":"H321-H322","v":0},{"$f":"I321-I322","v":0},{"$f":"J321-J322","v":0},{"$f":"K321-K322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},{"$f":"G326-G327","v":0},{"$f":"H326-H327","v":0},{"$f":"I326-I327","v":0},{"$f":"J326-J327","v":0},{"$f":"K326-K327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},{"$f":"G331-G332","v":0},{"$f":"H331-H332","v":0},{"$f":"I331-I332","v":0},{"$f":"J331-J332","v":0},{"$f":"K331-K332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F340-F341","v":0},{"$f":"G340-G341","v":0},{"$f":"H340-H341","v":0},{"$f":"I340-I341","v":0},{"$f":"J340-J341","v":0},{"$f":"K340-K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F345-F346","v":0},{"$f":"G345-G346","v":0},{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},{"$f":"J345-J346","v":0},{"$f":"K345-K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F350-F351","v":0},{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":0},{"$f":"J350-J351","v":0},{"$f":"K350-K351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F355-F356","v":0},{"$f":"G355-G356","v":0},{"$f":"H355-H356","v":0},{"$f":"I355-I356","v":0},{"$f":"J355-J356","v":0},{"$f":"K355-K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F360-F361","v":0},{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},{"$f":"I360-I361","v":0},{"$f":"J360-J361","v":0},{"$f":"K360-K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F365-F366","v":0},{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},{"$f":"J365-J366","v":0},{"$f":"K365-K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F370-F371","v":0},{"$f":"G370-G371","v":0},{"$f":"H370-H371","v":0},{"$f":"I370-I371","v":0},{"$f":"J370-J371","v":0},{"$f":"K370-K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F375-F376","v":0},{"$f":"G375-G376","v":0},{"$f":"H375-H376","v":0},{"$f":"I375-I376","v":0},{"$f":"J375-J376","v":0},{"$f":"K375-K376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F380-F381","v":0},{"$f":"G380-G381","v":0},{"$f":"H380-H381","v":0},{"$f":"I380-I381","v":0},{"$f":"J380-J381","v":0},{"$f":"K380-K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F385-F386","v":0},{"$f":"G385-G386","v":0},{"$f":"H385-H386","v":0},{"$f":"I385-I386","v":0},{"$f":"J385-J386","v":0},{"$f":"K385-K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F390-F391","v":0},{"$f":"G390-G391","v":0},{"$f":"H390-H391","v":0},{"$f":"I390-I391","v":0},{"$f":"J390-J391","v":0},{"$f":"K390-K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F395-F396","v":0},{"$f":"G395-G396","v":0},{"$f":"H395-H396","v":0},{"$f":"I395-I396","v":0},{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F400-F401","v":0},{"$f":"G400-G401","v":0},{"$f":"H400-H401","v":0},{"$f":"I400-I401","v":0},{"$f":"J400-J401","v":0},{"$f":"K400-K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F405-F406","v":0},{"$f":"G405-G406","v":0},{"$f":"H405-H406","v":0},{"$f":"I405-I406","v":0},{"$f":"J405-J406","v":0},{"$f":"K405-K406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F410-F411","v":0},{"$f":"G410-G411","v":0},{"$f":"H410-H411","v":0},{"$f":"I410-I411","v":0},{"$f":"J410-J411","v":0},{"$f":"K410-K411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F419-F420","v":0},{"$f":"G419-G420","v":0},{"$f":"H419-H420","v":0},{"$f":"I419-I420","v":0},{"$f":"J419-J420","v":0},{"$f":"K419-K420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F424-F425","v":0},{"$f":"G424-G425","v":0},{"$f":"H424-H425","v":0},{"$f":"I424-I425","v":0},{"$f":"J424-J425","v":0},{"$f":"K424-K425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F429-F430","v":0},{"$f":"G429-G430","v":0},{"$f":"H429-H430","v":0},{"$f":"I429-I430","v":0},{"$f":"J429-J430","v":0},{"$f":"K429-K430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F434-F435","v":0},{"$f":"G434-G435","v":0},{"$f":"H434-H435","v":0},{"$f":"I434-I435","v":0},{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F439-F440","v":0},{"$f":"G439-G440","v":0},{"$f":"H439-H440","v":0},{"$f":"I439-I440","v":0},{"$f":"J439-J440","v":0},{"$f":"K439-K440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F444-F445","v":0},{"$f":"G444-G445","v":0},{"$f":"H444-H445","v":0},{"$f":"I444-I445","v":0},{"$f":"J444-J445","v":0},{"$f":"K444-K445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F449-F450","v":0},{"$f":"G449-G450","v":0},{"$f":"H449-H450","v":0},{"$f":"I449-I450","v":0},{"$f":"J449-J450","v":0},{"$f":"K449-K450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F454-F455","v":0},{"$f":"G454-G455","v":0},{"$f":"H454-H455","v":0},{"$f":"I454-I455","v":0},{"$f":"J454-J455","v":0},{"$f":"K454-K455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F459-F460","v":0},{"$f":"G459-G460","v":0},{"$f":"H459-H460","v":0},{"$f":"I459-I460","v":0},{"$f":"J459-J460","v":0},{"$f":"K459-K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F464-F465","v":0},{"$f":"G464-G465","v":0},{"$f":"H464-H465","v":0},{"$f":"I464-I465","v":0},{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F469-F470","v":0},{"$f":"G469-G470","v":0},{"$f":"H469-H470","v":0},{"$f":"I469-I470","v":0},{"$f":"J469-J470","v":0},{"$f":"K469-K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F474-F475","v":0},{"$f":"G474-G475","v":0},{"$f":"H474-H475","v":0},{"$f":"I474-I475","v":0},{"$f":"J474-J475","v":0},{"$f":"K474-K475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F479-F480","v":0},{"$f":"G479-G480","v":0},{"$f":"H479-H480","v":0},{"$f":"I479-I480","v":0},{"$f":"J479-J480","v":0},{"$f":"K479-K480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F484-F485","v":0},{"$f":"G484-G485","v":0},{"$f":"H484-H485","v":0},{"$f":"I484-I485","v":0},{"$f":"J484-J485","v":0},{"$f":"K484-K485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F489-F490","v":0},{"$f":"G489-G490","v":0},{"$f":"H489-H490","v":0},{"$f":"I489-I490","v":0},{"$f":"J489-J490","v":0},{"$f":"K489-K490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Sunshine Coast Regional Council"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":0},0,165.9,153.5,0,0,0,{"$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","$'000",0,0,0,0,0,0,{"$f":"L510+L515+L520+L525+L530+L535+L540+L545+L550+L555+L560+L565+L570+L575+L580+L589+L594+L599+L604+L609+L614+L619+L624+L629+L634+L639+L644+L649+L659+L668+L673+L678+L683+L688+L693+L703+L708+L698+L718+L713+L723+L728+L733+L738+L747+L752+L757+L762+L767+L772+L777+L782+L787+L792+L797+L802+L807+L812+L817+L826+L831+L836+L841+L846+L851+L856+L861+L866+L871+L876+L881+L886+L891+L896+L905+L910+L915+L920+L925+L930+L935+L940+L945+L950+L955+L960+L965+L970+L975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F502-F503","v":0},0,165.9,153.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},{"$f":"G509-G510","v":0},{"$f":"H509-H510","v":0},{"$f":"I509-I510","v":0},{"$f":"J509-J510","v":0},{"$f":"K509-K510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":0},{"$f":"G514-G515","v":0},{"$f":"H514-H515","v":0},{"$f":"I514-I515","v":0},{"$f":"J514-J515","v":0},{"$f":"K514-K515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},{"$f":"G519-G520","v":0},{"$f":"H519-H520","v":0},{"$f":"I519-I520","v":0},{"$f":"J519-J520","v":0},{"$f":"K519-K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},{"$f":"G524-G525","v":0},{"$f":"H524-H525","v":0},{"$f":"I524-I525","v":0},{"$f":"J524-J525","v":0},{"$f":"K524-K525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":0},{"$f":"G529-G530","v":0},{"$f":"H529-H530","v":0},{"$f":"I529-I530","v":0},{"$f":"J529-J530","v":0},{"$f":"K529-K530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},{"$f":"G534-G535","v":0},{"$f":"H534-H535","v":0},{"$f":"I534-I535","v":0},{"$f":"J534-J535","v":0},{"$f":"K534-K535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},{"$f":"G539-G540","v":0},{"$f":"H539-H540","v":0},{"$f":"I539-I540","v":0},{"$f":"J539-J540","v":0},{"$f":"K539-K540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0},{"$f":"G544-G545","v":0},{"$f":"H544-H545","v":0},{"$f":"I544-I545","v":0},{"$f":"J544-J545","v":0},{"$f":"K544-K545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},{"$f":"G549-G550","v":0},{"$f":"H549-H550","v":0},{"$f":"I549-I550","v":0},{"$f":"J549-J550","v":0},{"$f":"K549-K550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},{"$f":"G554-G555","v":0},{"$f":"H554-H555","v":0},{"$f":"I554-I555","v":0},{"$f":"J554-J555","v":0},{"$f":"K554-K555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},{"$f":"G559-G560","v":0},{"$f":"H559-H560","v":0},{"$f":"I559-I560","v":0},{"$f":"J559-J560","v":0},{"$f":"K559-K560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},{"$f":"G564-G565","v":0},{"$f":"H564-H565","v":0},{"$f":"I564-I565","v":0},{"$f":"J564-J565","v":0},{"$f":"K564-K565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":0},{"$f":"G569-G570","v":0},{"$f":"H569-H570","v":0},{"$f":"I569-I570","v":0},{"$f":"J569-J570","v":0},{"$f":"K569-K570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},{"$f":"G574-G575","v":0},{"$f":"H574-H575","v":0},{"$f":"I574-I575","v":0},{"$f":"J574-J575","v":0},{"$f":"K574-K575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},{"$f":"G579-G580","v":0},{"$f":"H579-H580","v":0},{"$f":"I579-I580","v":0},{"$f":"J579-J580","v":0},{"$f":"K579-K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},{"$f":"G588-G589","v":0},{"$f":"H588-H589","v":0},{"$f":"I588-I589","v":0},{"$f":"J588-J589","v":0},{"$f":"K588-K589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F593-F594","v":0},{"$f":"G593-G594","v":0},{"$f":"H593-H594","v":0},{"$f":"I593-I594","v":0},{"$f":"J593-J594","v":0},{"$f":"K593-K594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},{"$f":"G598-G599","v":0},{"$f":"H598-H599","v":0},{"$f":"I598-I599","v":0},{"$f":"J598-J599","v":0},{"$f":"K598-K599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F603-F604","v":0},{"$f":"G603-G604","v":0},{"$f":"H603-H604","v":0},{"$f":"I603-I604","v":0},{"$f":"J603-J604","v":0},{"$f":"K603-K604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},{"$f":"G608-G609","v":0},{"$f":"H608-H609","v":0},{"$f":"I608-I609","v":0},{"$f":"J608-J609","v":0},{"$f":"K608-K609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F613-F614","v":0},{"$f":"G613-G614","v":0},{"$f":"H613-H614","v":0},{"$f":"I613-I614","v":0},{"$f":"J613-J614","v":0},{"$f":"K613-K614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},{"$f":"G618-G619","v":0},{"$f":"H618-H619","v":0},{"$f":"I618-I619","v":0},{"$f":"J618-J619","v":0},{"$f":"K618-K619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F623-F624","v":0},{"$f":"G623-G624","v":0},{"$f":"H623-H624","v":0},{"$f":"I623-I624","v":0},{"$f":"J623-J624","v":0},{"$f":"K623-K624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},{"$f":"G628-G629","v":0},{"$f":"H628-H629","v":0},{"$f":"I628-I629","v":0},{"$f":"J628-J629","v":0},{"$f":"K628-K629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F633-F634","v":0},{"$f":"G633-G634","v":0},{"$f":"H633-H634","v":0},{"$f":"I633-I634","v":0},{"$f":"J633-J634","v":0},{"$f":"K633-K634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},{"$f":"G638-G639","v":0},{"$f":"H638-H639","v":0},{"$f":"I638-I639","v":0},{"$f":"J638-J639","v":0},{"$f":"K638-K639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F643-F644","v":0},{"$f":"G643-G644","v":0},{"$f":"H643-H644","v":0},{"$f":"I643-I644","v":0},{"$f":"J643-J644","v":0},{"$f":"K643-K644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F648-F649","v":0},{"$f":"G648-G649","v":0},{"$f":"H648-H649","v":0},{"$f":"I648-I649","v":0},{"$f":"J648-J649","v":0},{"$f":"K648-K649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F653-F654","v":0},{"$f":"G653-G654","v":0},{"$f":"H653-H654","v":0},{"$f":"I653-I654","v":0},{"$f":"J653-J654","v":0},{"$f":"K653-K654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F658-F659","v":0},{"$f":"G658-G659","v":0},{"$f":"H658-H659","v":0},{"$f":"I658-I659","v":0},{"$f":"J658-J659","v":0},{"$f":"K658-K659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},{"$f":"G667-G668","v":0},{"$f":"H667-H668","v":0},{"$f":"I667-I668","v":0},{"$f":"J667-J668","v":0},{"$f":"K667-K668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":0},{"$f":"G672-G673","v":0},{"$f":"H672-H673","v":0},{"$f":"I672-I673","v":0},{"$f":"J672-J673","v":0},{"$f":"K672-K673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},{"$f":"G677-G678","v":0},{"$f":"H677-H678","v":0},{"$f":"I677-I678","v":0},{"$f":"J677-J678","v":0},{"$f":"K677-K678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},{"$f":"G682-G683","v":0},{"$f":"H682-H683","v":0},{"$f":"I682-I683","v":0},{"$f":"J682-J683","v":0},{"$f":"K682-K683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},{"$f":"G687-G688","v":0},{"$f":"H687-H688","v":0},{"$f":"I687-I688","v":0},{"$f":"J687-J688","v":0},{"$f":"K687-K688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},{"$f":"G692-G693","v":0},{"$f":"H692-H693","v":0},{"$f":"I692-I693","v":0},{"$f":"J692-J693","v":0},{"$f":"K692-K693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},{"$f":"G697-G698","v":0},{"$f":"H697-H698","v":0},{"$f":"I697-I698","v":0},{"$f":"J697-J698","v":0},{"$f":"K697-K698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0},{"$f":"G702-G703","v":0},{"$f":"H702-H703","v":0},{"$f":"I702-I703","v":0},{"$f":"J702-J703","v":0},{"$f":"K702-K703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":0},{"$f":"G707-G708","v":0},{"$f":"H707-H708","v":0},{"$f":"I707-I708","v":0},{"$f":"J707-J708","v":0},{"$f":"K707-K708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},{"$f":"G712-G713","v":0},{"$f":"H712-H713","v":0},{"$f":"I712-I713","v":0},{"$f":"J712-J713","v":0},{"$f":"K712-K713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},{"$f":"G717-G718","v":0},{"$f":"H717-H718","v":0},{"$f":"I717-I718","v":0},{"$f":"J717-J718","v":0},{"$f":"K717-K718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},{"$f":"G722-G723","v":0},{"$f":"H722-H723","v":0},{"$f":"I722-I723","v":0},{"$f":"J722-J723","v":0},{"$f":"K722-K723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":0},{"$f":"G727-G728","v":0},{"$f":"H727-H728","v":0},{"$f":"I727-I728","v":0},{"$f":"J727-J728","v":0},{"$f":"K727-K728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},{"$f":"G732-G733","v":0},{"$f":"H732-H733","v":0},{"$f":"I732-I733","v":0},{"$f":"J732-J733","v":0},{"$f":"K732-K733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},{"$f":"G737-G738","v":0},{"$f":"H737-H738","v":0},{"$f":"I737-I738","v":0},{"$f":"J737-J738","v":0},{"$f":"K737-K738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},{"$f":"G746-G747","v":0},{"$f":"H746-H747","v":0},{"$f":"I746-I747","v":0},{"$f":"J746-J747","v":0},{"$f":"K746-K747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":0},{"$f":"G751-G752","v":0},{"$f":"H751-H752","v":0},{"$f":"I751-I752","v":0},{"$f":"J751-J752","v":0},{"$f":"K751-K752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},{"$f":"G756-G757","v":0},{"$f":"H756-H757","v":0},{"$f":"I756-I757","v":0},{"$f":"J756-J757","v":0},{"$f":"K756-K757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},{"$f":"G761-G762","v":0},{"$f":"H761-H762","v":0},{"$f":"I761-I762","v":0},{"$f":"J761-J762","v":0},{"$f":"K761-K762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},{"$f":"G766-G767","v":0},{"$f":"H766-H767","v":0},{"$f":"I766-I767","v":0},{"$f":"J766-J767","v":0},{"$f":"K766-K767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},{"$f":"G771-G772","v":0},{"$f":"H771-H772","v":0},{"$f":"I771-I772","v":0},{"$f":"J771-J772","v":0},{"$f":"K771-K772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},{"$f":"G776-G777","v":0},{"$f":"H776-H777","v":0},{"$f":"I776-I777","v":0},{"$f":"J776-J777","v":0},{"$f":"K776-K777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":0},{"$f":"G781-G782","v":0},{"$f":"H781-H782","v":0},{"$f":"I781-I782","v":0},{"$f":"J781-J782","v":0},{"$f":"K781-K782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":0},{"$f":"G786-G787","v":0},{"$f":"H786-H787","v":0},{"$f":"I786-I787","v":0},{"$f":"J786-J787","v":0},{"$f":"K786-K787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},{"$f":"G791-G792","v":0},{"$f":"H791-H792","v":0},{"$f":"I791-I792","v":0},{"$f":"J791-J792","v":0},{"$f":"K791-K792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},{"$f":"G796-G797","v":0},{"$f":"H796-H797","v":0},{"$f":"I796-I797","v":0},{"$f":"J796-J797","v":0},{"$f":"K796-K797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},{"$f":"G801-G802","v":0},{"$f":"H801-H802","v":0},{"$f":"I801-I802","v":0},{"$f":"J801-J802","v":0},{"$f":"K801-K802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":0},{"$f":"G806-G807","v":0},{"$f":"H806-H807","v":0},{"$f":"I806-I807","v":0},{"$f":"J806-J807","v":0},{"$f":"K806-K807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},{"$f":"G811-G812","v":0},{"$f":"H811-H812","v":0},{"$f":"I811-I812","v":0},{"$f":"J811-J812","v":0},{"$f":"K811-K812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},{"$f":"G816-G817","v":0},{"$f":"H816-H817","v":0},{"$f":"I816-I817","v":0},{"$f":"J816-J817","v":0},{"$f":"K816-K817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F825-F826","v":0},{"$f":"G825-G826","v":0},{"$f":"H825-H826","v":0},{"$f":"I825-I826","v":0},{"$f":"J825-J826","v":0},{"$f":"K825-K826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},{"$f":"G830-G831","v":0},{"$f":"H830-H831","v":0},{"$f":"I830-I831","v":0},{"$f":"J830-J831","v":0},{"$f":"K830-K831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F835-F836","v":0},{"$f":"G835-G836","v":0},{"$f":"H835-H836","v":0},{"$f":"I835-I836","v":0},{"$f":"J835-J836","v":0},{"$f":"K835-K836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},{"$f":"G840-G841","v":0},{"$f":"H840-H841","v":0},{"$f":"I840-I841","v":0},{"$f":"J840-J841","v":0},{"$f":"K840-K841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F845-F846","v":0},{"$f":"G845-G846","v":0},{"$f":"H845-H846","v":0},{"$f":"I845-I846","v":0},{"$f":"J845-J846","v":0},{"$f":"K845-K846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},{"$f":"G850-G851","v":0},{"$f":"H850-H851","v":0},{"$f":"I850-I851","v":0},{"$f":"J850-J851","v":0},{"$f":"K850-K851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F855-F856","v":0},{"$f":"G855-G856","v":0},{"$f":"H855-H856","v":0},{"$f":"I855-I856","v":0},{"$f":"J855-J856","v":0},{"$f":"K855-K856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},{"$f":"G860-G861","v":0},{"$f":"H860-H861","v":0},{"$f":"I860-I861","v":0},{"$f":"J860-J861","v":0},{"$f":"K860-K861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F865-F866","v":0},{"$f":"G865-G866","v":0},{"$f":"H865-H866","v":0},{"$f":"I865-I866","v":0},{"$f":"J865-J866","v":0},{"$f":"K865-K866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},{"$f":"G870-G871","v":0},{"$f":"H870-H871","v":0},{"$f":"I870-I871","v":0},{"$f":"J870-J871","v":0},{"$f":"K870-K871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F875-F876","v":0},{"$f":"G875-G876","v":0},{"$f":"H875-H876","v":0},{"$f":"I875-I876","v":0},{"$f":"J875-J876","v":0},{"$f":"K875-K876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F880-F881","v":0},{"$f":"G880-G881","v":0},{"$f":"H880-H881","v":0},{"$f":"I880-I881","v":0},{"$f":"J880-J881","v":0},{"$f":"K880-K881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F885-F886","v":0},{"$f":"G885-G886","v":0},{"$f":"H885-H886","v":0},{"$f":"I885-I886","v":0},{"$f":"J885-J886","v":0},{"$f":"K885-K886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F890-F891","v":0},{"$f":"G890-G891","v":0},{"$f":"H890-H891","v":0},{"$f":"I890-I891","v":0},{"$f":"J890-J891","v":0},{"$f":"K890-K891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F895-F896","v":0},{"$f":"G895-G896","v":0},{"$f":"H895-H896","v":0},{"$f":"I895-I896","v":0},{"$f":"J895-J896","v":0},{"$f":"K895-K896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F904-F905","v":0},{"$f":"G904-G905","v":0},{"$f":"H904-H905","v":0},{"$f":"I904-I905","v":0},{"$f":"J904-J905","v":0},{"$f":"K904-K905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F909-F910","v":0},{"$f":"G909-G910","v":0},{"$f":"H909-H910","v":0},{"$f":"I909-I910","v":0},{"$f":"J909-J910","v":0},{"$f":"K909-K910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F914-F915","v":0},{"$f":"G914-G915","v":0},{"$f":"H914-H915","v":0},{"$f":"I914-I915","v":0},{"$f":"J914-J915","v":0},{"$f":"K914-K915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F919-F920","v":0},{"$f":"G919-G920","v":0},{"$f":"H919-H920","v":0},{"$f":"I919-I920","v":0},{"$f":"J919-J920","v":0},{"$f":"K919-K920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F924-F925","v":0},{"$f":"G924-G925","v":0},{"$f":"H924-H925","v":0},{"$f":"I924-I925","v":0},{"$f":"J924-J925","v":0},{"$f":"K924-K925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F929-F930","v":0},{"$f":"G929-G930","v":0},{"$f":"H929-H930","v":0},{"$f":"I929-I930","v":0},{"$f":"J929-J930","v":0},{"$f":"K929-K930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F934-F935","v":0},{"$f":"G934-G935","v":0},{"$f":"H934-H935","v":0},{"$f":"I934-I935","v":0},{"$f":"J934-J935","v":0},{"$f":"K934-K935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F939-F940","v":0},{"$f":"G939-G940","v":0},{"$f":"H939-H940","v":0},{"$f":"I939-I940","v":0},{"$f":"J939-J940","v":0},{"$f":"K939-K940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F944-F945","v":0},{"$f":"G944-G945","v":0},{"$f":"H944-H945","v":0},{"$f":"I944-I945","v":0},{"$f":"J944-J945","v":0},{"$f":"K944-K945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F949-F950","v":0},{"$f":"G949-G950","v":0},{"$f":"H949-H950","v":0},{"$f":"I949-I950","v":0},{"$f":"J949-J950","v":0},{"$f":"K949-K950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F954-F955","v":0},{"$f":"G954-G955","v":0},{"$f":"H954-H955","v":0},{"$f":"I954-I955","v":0},{"$f":"J954-J955","v":0},{"$f":"K954-K955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F959-F960","v":0},{"$f":"G959-G960","v":0},{"$f":"H959-H960","v":0},{"$f":"I959-I960","v":0},{"$f":"J959-J960","v":0},{"$f":"K959-K960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F964-F965","v":0},{"$f":"G964-G965","v":0},{"$f":"H964-H965","v":0},{"$f":"I964-I965","v":0},{"$f":"J964-J965","v":0},{"$f":"K964-K965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F969-F970","v":0},{"$f":"G969-G970","v":0},{"$f":"H969-H970","v":0},{"$f":"I969-I970","v":0},{"$f":"J969-J970","v":0},{"$f":"K969-K970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F974-F975","v":0},{"$f":"G974-G975","v":0},{"$f":"H974-H975","v":0},{"$f":"I974-I975","v":0},{"$f":"J974-J975","v":0},{"$f":"K974-K975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"F994+F999+F1004+F1009+F1014+F1019+F1024+F1029+F1034+F1039+F1044+F1049+F1054+F1059+F1064+F1073+F1078+F1083+F1088+F1093+F1098+F1103+F1108+F1113+F1118+F1123+F1128+F1133+F1143+F1152+F1157+F1162+F1167+F1172+F1177+F1187+F1192+F1182+F1202+F1197+F1207+F1212+F1217+F1222+F1231+F1236+F1241+F1246+F1251+F1256+F1261+F1266+F1271+F1276+F1281+F1286+F1291+F1296+F1301+F1310+F1315+F1320+F1325+F1330+F1335+F1340+F1345+F1350+F1355+F1360+F1365+F1370+F1375+F1380+F1389+F1394+F1399+F1404+F1409+F1414+F1419+F1424+F1429+F1434+F1439+F1444+F1449+F1454+F1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":0},{"$f":"G986-G987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},{"$f":"G993-G994","v":0},{"$f":"H993-H994","v":0},{"$f":"I993-I994","v":0},{"$f":"J993-J994","v":0},{"$f":"K993-K994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},{"$f":"G998-G999","v":0},{"$f":"H998-H999","v":0},{"$f":"I998-I999","v":0},{"$f":"J998-J999","v":0},{"$f":"K998-K999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},{"$f":"G1003-G1004","v":0},{"$f":"H1003-H1004","v":0},{"$f":"I1003-I1004","v":0},{"$f":"J1003-J1004","v":0},{"$f":"K1003-K1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},{"$f":"G1008-G1009","v":0},{"$f":"H1008-H1009","v":0},{"$f":"I1008-I1009","v":0},{"$f":"J1008-J1009","v":0},{"$f":"K1008-K1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},{"$f":"G1013-G1014","v":0},{"$f":"H1013-H1014","v":0},{"$f":"I1013-I1014","v":0},{"$f":"J1013-J1014","v":0},{"$f":"K1013-K1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},{"$f":"G1018-G1019","v":0},{"$f":"H1018-H1019","v":0},{"$f":"I1018-I1019","v":0},{"$f":"J1018-J1019","v":0},{"$f":"K1018-K1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},{"$f":"G1023-G1024","v":0},{"$f":"H1023-H1024","v":0},{"$f":"I1023-I1024","v":0},{"$f":"J1023-J1024","v":0},{"$f":"K1023-K1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":0},{"$f":"G1028-G1029","v":0},{"$f":"H1028-H1029","v":0},{"$f":"I1028-I1029","v":0},{"$f":"J1028-J1029","v":0},{"$f":"K1028-K1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},{"$f":"G1033-G1034","v":0},{"$f":"H1033-H1034","v":0},{"$f":"I1033-I1034","v":0},{"$f":"J1033-J1034","v":0},{"$f":"K1033-K1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},{"$f":"G1038-G1039","v":0},{"$f":"H1038-H1039","v":0},{"$f":"I1038-I1039","v":0},{"$f":"J1038-J1039","v":0},{"$f":"K1038-K1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},{"$f":"G1043-G1044","v":0},{"$f":"H1043-H1044","v":0},{"$f":"I1043-I1044","v":0},{"$f":"J1043-J1044","v":0},{"$f":"K1043-K1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},{"$f":"G1048-G1049","v":0},{"$f":"H1048-H1049","v":0},{"$f":"I1048-I1049","v":0},{"$f":"J1048-J1049","v":0},{"$f":"K1048-K1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":0},{"$f":"G1053-G1054","v":0},{"$f":"H1053-H1054","v":0},{"$f":"I1053-I1054","v":0},{"$f":"J1053-J1054","v":0},{"$f":"K1053-K1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},{"$f":"G1058-G1059","v":0},{"$f":"H1058-H1059","v":0},{"$f":"I1058-I1059","v":0},{"$f":"J1058-J1059","v":0},{"$f":"K1058-K1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},{"$f":"G1063-G1064","v":0},{"$f":"H1063-H1064","v":0},{"$f":"I1063-I1064","v":0},{"$f":"J1063-J1064","v":0},{"$f":"K1063-K1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},{"$f":"G1072-G1073","v":0},{"$f":"H1072-H1073","v":0},{"$f":"I1072-I1073","v":0},{"$f":"J1072-J1073","v":0},{"$f":"K1072-K1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1077-F1078","v":0},{"$f":"G1077-G1078","v":0},{"$f":"H1077-H1078","v":0},{"$f":"I1077-I1078","v":0},{"$f":"J1077-J1078","v":0},{"$f":"K1077-K1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},{"$f":"G1082-G1083","v":0},{"$f":"H1082-H1083","v":0},{"$f":"I1082-I1083","v":0},{"$f":"J1082-J1083","v":0},{"$f":"K1082-K1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1087-F1088","v":0},{"$f":"G1087-G1088","v":0},{"$f":"H1087-H1088","v":0},{"$f":"I1087-I1088","v":0},{"$f":"J1087-J1088","v":0},{"$f":"K1087-K1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},{"$f":"G1092-G1093","v":0},{"$f":"H1092-H1093","v":0},{"$f":"I1092-I1093","v":0},{"$f":"J1092-J1093","v":0},{"$f":"K1092-K1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1097-F1098","v":0},{"$f":"G1097-G1098","v":0},{"$f":"H1097-H1098","v":0},{"$f":"I1097-I1098","v":0},{"$f":"J1097-J1098","v":0},{"$f":"K1097-K1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},{"$f":"G1102-G1103","v":0},{"$f":"H1102-H1103","v":0},{"$f":"I1102-I1103","v":0},{"$f":"J1102-J1103","v":0},{"$f":"K1102-K1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1107-F1108","v":0},{"$f":"G1107-G1108","v":0},{"$f":"H1107-H1108","v":0},{"$f":"I1107-I1108","v":0},{"$f":"J1107-J1108","v":0},{"$f":"K1107-K1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},{"$f":"G1112-G1113","v":0},{"$f":"H1112-H1113","v":0},{"$f":"I1112-I1113","v":0},{"$f":"J1112-J1113","v":0},{"$f":"K1112-K1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1117-F1118","v":0},{"$f":"G1117-G1118","v":0},{"$f":"H1117-H1118","v":0},{"$f":"I1117-I1118","v":0},{"$f":"J1117-J1118","v":0},{"$f":"K1117-K1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},{"$f":"G1122-G1123","v":0},{"$f":"H1122-H1123","v":0},{"$f":"I1122-I1123","v":0},{"$f":"J1122-J1123","v":0},{"$f":"K1122-K1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1127-F1128","v":0},{"$f":"G1127-G1128","v":0},{"$f":"H1127-H1128","v":0},{"$f":"I1127-I1128","v":0},{"$f":"J1127-J1128","v":0},{"$f":"K1127-K1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1132-F1133","v":0},{"$f":"G1132-G1133","v":0},{"$f":"H1132-H1133","v":0},{"$f":"I1132-I1133","v":0},{"$f":"J1132-J1133","v":0},{"$f":"K1132-K1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1137-F1138","v":0},{"$f":"G1137-G1138","v":0},{"$f":"H1137-H1138","v":0},{"$f":"I1137-I1138","v":0},{"$f":"J1137-J1138","v":0},{"$f":"K1137-K1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1142-F1143","v":0},{"$f":"G1142-G1143","v":0},{"$f":"H1142-H1143","v":0},{"$f":"I1142-I1143","v":0},{"$f":"J1142-J1143","v":0},{"$f":"K1142-K1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},{"$f":"G1151-G1152","v":0},{"$f":"H1151-H1152","v":0},{"$f":"I1151-I1152","v":0},{"$f":"J1151-J1152","v":0},{"$f":"K1151-K1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":0},{"$f":"G1156-G1157","v":0},{"$f":"H1156-H1157","v":0},{"$f":"I1156-I1157","v":0},{"$f":"J1156-J1157","v":0},{"$f":"K1156-K1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":0},{"$f":"G1161-G1162","v":0},{"$f":"H1161-H1162","v":0},{"$f":"I1161-I1162","v":0},{"$f":"J1161-J1162","v":0},{"$f":"K1161-K1162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},{"$f":"G1166-G1167","v":0},{"$f":"H1166-H1167","v":0},{"$f":"I1166-I1167","v":0},{"$f":"J1166-J1167","v":0},{"$f":"K1166-K1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},{"$f":"G1171-G1172","v":0},{"$f":"H1171-H1172","v":0},{"$f":"I1171-I1172","v":0},{"$f":"J1171-J1172","v":0},{"$f":"K1171-K1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},{"$f":"G1176-G1177","v":0},{"$f":"H1176-H1177","v":0},{"$f":"I1176-I1177","v":0},{"$f":"J1176-J1177","v":0},{"$f":"K1176-K1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},{"$f":"G1181-G1182","v":0},{"$f":"H1181-H1182","v":0},{"$f":"I1181-I1182","v":0},{"$f":"J1181-J1182","v":0},{"$f":"K1181-K1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},{"$f":"G1186-G1187","v":0},{"$f":"H1186-H1187","v":0},{"$f":"I1186-I1187","v":0},{"$f":"J1186-J1187","v":0},{"$f":"K1186-K1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},{"$f":"G1191-G1192","v":0},{"$f":"H1191-H1192","v":0},{"$f":"I1191-I1192","v":0},{"$f":"J1191-J1192","v":0},{"$f":"K1191-K1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},{"$f":"G1196-G1197","v":0},{"$f":"H1196-H1197","v":0},{"$f":"I1196-I1197","v":0},{"$f":"J1196-J1197","v":0},{"$f":"K1196-K1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},{"$f":"G1201-G1202","v":0},{"$f":"H1201-H1202","v":0},{"$f":"I1201-I1202","v":0},{"$f":"J1201-J1202","v":0},{"$f":"K1201-K1202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},{"$f":"G1206-G1207","v":0},{"$f":"H1206-H1207","v":0},{"$f":"I1206-I1207","v":0},{"$f":"J1206-J1207","v":0},{"$f":"K1206-K1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":0},{"$f":"G1211-G1212","v":0},{"$f":"H1211-H1212","v":0},{"$f":"I1211-I1212","v":0},{"$f":"J1211-J1212","v":0},{"$f":"K1211-K1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},{"$f":"G1216-G1217","v":0},{"$f":"H1216-H1217","v":0},{"$f":"I1216-I1217","v":0},{"$f":"J1216-J1217","v":0},{"$f":"K1216-K1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},{"$f":"G1221-G1222","v":0},{"$f":"H1221-H1222","v":0},{"$f":"I1221-I1222","v":0},{"$f":"J1221-J1222","v":0},{"$f":"K1221-K1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},{"$f":"G1230-G1231","v":0},{"$f":"H1230-H1231","v":0},{"$f":"I1230-I1231","v":0},{"$f":"J1230-J1231","v":0},{"$f":"K1230-K1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":0},{"$f":"G1235-G1236","v":0},{"$f":"H1235-H1236","v":0},{"$f":"I1235-I1236","v":0},{"$f":"J1235-J1236","v":0},{"$f":"K1235-K1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":0},{"$f":"G1240-G1241","v":0},{"$f":"H1240-H1241","v":0},{"$f":"I1240-I1241","v":0},{"$f":"J1240-J1241","v":0},{"$f":"K1240-K1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},{"$f":"G1245-G1246","v":0},{"$f":"H1245-H1246","v":0},{"$f":"I1245-I1246","v":0},{"$f":"J1245-J1246","v":0},{"$f":"K1245-K1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},{"$f":"G1250-G1251","v":0},{"$f":"H1250-H1251","v":0},{"$f":"I1250-I1251","v":0},{"$f":"J1250-J1251","v":0},{"$f":"K1250-K1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},{"$f":"G1255-G1256","v":0},{"$f":"H1255-H1256","v":0},{"$f":"I1255-I1256","v":0},{"$f":"J1255-J1256","v":0},{"$f":"K1255-K1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},{"$f":"G1260-G1261","v":0},{"$f":"H1260-H1261","v":0},{"$f":"I1260-I1261","v":0},{"$f":"J1260-J1261","v":0},{"$f":"K1260-K1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},{"$f":"G1265-G1266","v":0},{"$f":"H1265-H1266","v":0},{"$f":"I1265-I1266","v":0},{"$f":"J1265-J1266","v":0},{"$f":"K1265-K1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},{"$f":"G1270-G1271","v":0},{"$f":"H1270-H1271","v":0},{"$f":"I1270-I1271","v":0},{"$f":"J1270-J1271","v":0},{"$f":"K1270-K1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},{"$f":"G1275-G1276","v":0},{"$f":"H1275-H1276","v":0},{"$f":"I1275-I1276","v":0},{"$f":"J1275-J1276","v":0},{"$f":"K1275-K1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},{"$f":"G1280-G1281","v":0},{"$f":"H1280-H1281","v":0},{"$f":"I1280-I1281","v":0},{"$f":"J1280-J1281","v":0},{"$f":"K1280-K1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},{"$f":"G1285-G1286","v":0},{"$f":"H1285-H1286","v":0},{"$f":"I1285-I1286","v":0},{"$f":"J1285-J1286","v":0},{"$f":"K1285-K1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":0},{"$f":"G1290-G1291","v":0},{"$f":"H1290-H1291","v":0},{"$f":"I1290-I1291","v":0},{"$f":"J1290-J1291","v":0},{"$f":"K1290-K1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},{"$f":"G1295-G1296","v":0},{"$f":"H1295-H1296","v":0},{"$f":"I1295-I1296","v":0},{"$f":"J1295-J1296","v":0},{"$f":"K1295-K1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},{"$f":"G1300-G1301","v":0},{"$f":"H1300-H1301","v":0},{"$f":"I1300-I1301","v":0},{"$f":"J1300-J1301","v":0},{"$f":"K1300-K1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1309-F1310","v":0},{"$f":"G1309-G1310","v":0},{"$f":"H1309-H1310","v":0},{"$f":"I1309-I1310","v":0},{"$f":"J1309-J1310","v":0},{"$f":"K1309-K1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},{"$f":"G1314-G1315","v":0},{"$f":"H1314-H1315","v":0},{"$f":"I1314-I1315","v":0},{"$f":"J1314-J1315","v":0},{"$f":"K1314-K1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1319-F1320","v":0},{"$f":"G1319-G1320","v":0},{"$f":"H1319-H1320","v":0},{"$f":"I1319-I1320","v":0},{"$f":"J1319-J1320","v":0},{"$f":"K1319-K1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},{"$f":"G1324-G1325","v":0},{"$f":"H1324-H1325","v":0},{"$f":"I1324-I1325","v":0},{"$f":"J1324-J1325","v":0},{"$f":"K1324-K1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1329-F1330","v":0},{"$f":"G1329-G1330","v":0},{"$f":"H1329-H1330","v":0},{"$f":"I1329-I1330","v":0},{"$f":"J1329-J1330","v":0},{"$f":"K1329-K1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},{"$f":"G1334-G1335","v":0},{"$f":"H1334-H1335","v":0},{"$f":"I1334-I1335","v":0},{"$f":"J1334-J1335","v":0},{"$f":"K1334-K1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1339-F1340","v":0},{"$f":"G1339-G1340","v":0},{"$f":"H1339-H1340","v":0},{"$f":"I1339-I1340","v":0},{"$f":"J1339-J1340","v":0},{"$f":"K1339-K1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},{"$f":"G1344-G1345","v":0},{"$f":"H1344-H1345","v":0},{"$f":"I1344-I1345","v":0},{"$f":"J1344-J1345","v":0},{"$f":"K1344-K1345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1349-F1350","v":0},{"$f":"G1349-G1350","v":0},{"$f":"H1349-H1350","v":0},{"$f":"I1349-I1350","v":0},{"$f":"J1349-J1350","v":0},{"$f":"K1349-K1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},{"$f":"G1354-G1355","v":0},{"$f":"H1354-H1355","v":0},{"$f":"I1354-I1355","v":0},{"$f":"J1354-J1355","v":0},{"$f":"K1354-K1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1359-F1360","v":0},{"$f":"G1359-G1360","v":0},{"$f":"H1359-H1360","v":0},{"$f":"I1359-I1360","v":0},{"$f":"J1359-J1360","v":0},{"$f":"K1359-K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1364-F1365","v":0},{"$f":"G1364-G1365","v":0},{"$f":"H1364-H1365","v":0},{"$f":"I1364-I1365","v":0},{"$f":"J1364-J1365","v":0},{"$f":"K1364-K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1369-F1370","v":0},{"$f":"G1369-G1370","v":0},{"$f":"H1369-H1370","v":0},{"$f":"I1369-I1370","v":0},{"$f":"J1369-J1370","v":0},{"$f":"K1369-K1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1374-F1375","v":0},{"$f":"G1374-G1375","v":0},{"$f":"H1374-H1375","v":0},{"$f":"I1374-I1375","v":0},{"$f":"J1374-J1375","v":0},{"$f":"K1374-K1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1379-F1380","v":0},{"$f":"G1379-G1380","v":0},{"$f":"H1379-H1380","v":0},{"$f":"I1379-I1380","v":0},{"$f":"J1379-J1380","v":0},{"$f":"K1379-K1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1388-F1389","v":0},{"$f":"G1388-G1389","v":0},{"$f":"H1388-H1389","v":0},{"$f":"I1388-I1389","v":0},{"$f":"J1388-J1389","v":0},{"$f":"K1388-K1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1393-F1394","v":0},{"$f":"G1393-G1394","v":0},{"$f":"H1393-H1394","v":0},{"$f":"I1393-I1394","v":0},{"$f":"J1393-J1394","v":0},{"$f":"K1393-K1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1398-F1399","v":0},{"$f":"G1398-G1399","v":0},{"$f":"H1398-H1399","v":0},{"$f":"I1398-I1399","v":0},{"$f":"J1398-J1399","v":0},{"$f":"K1398-K1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1403-F1404","v":0},{"$f":"G1403-G1404","v":0},{"$f":"H1403-H1404","v":0},{"$f":"I1403-I1404","v":0},{"$f":"J1403-J1404","v":0},{"$f":"K1403-K1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1408-F1409","v":0},{"$f":"G1408-G1409","v":0},{"$f":"H1408-H1409","v":0},{"$f":"I1408-I1409","v":0},{"$f":"J1408-J1409","v":0},{"$f":"K1408-K1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1413-F1414","v":0},{"$f":"G1413-G1414","v":0},{"$f":"H1413-H1414","v":0},{"$f":"I1413-I1414","v":0},{"$f":"J1413-J1414","v":0},{"$f":"K1413-K1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1418-F1419","v":0},{"$f":"G1418-G1419","v":0},{"$f":"H1418-H1419","v":0},{"$f":"I1418-I1419","v":0},{"$f":"J1418-J1419","v":0},{"$f":"K1418-K1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1423-F1424","v":0},{"$f":"G1423-G1424","v":0},{"$f":"H1423-H1424","v":0},{"$f":"I1423-I1424","v":0},{"$f":"J1423-J1424","v":0},{"$f":"K1423-K1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1428-F1429","v":0},{"$f":"G1428-G1429","v":0},{"$f":"H1428-H1429","v":0},{"$f":"I1428-I1429","v":0},{"$f":"J1428-J1429","v":0},{"$f":"K1428-K1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1433-F1434","v":0},{"$f":"G1433-G1434","v":0},{"$f":"H1433-H1434","v":0},{"$f":"I1433-I1434","v":0},{"$f":"J1433-J1434","v":0},{"$f":"K1433-K1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1438-F1439","v":0},{"$f":"G1438-G1439","v":0},{"$f":"H1438-H1439","v":0},{"$f":"I1438-I1439","v":0},{"$f":"J1438-J1439","v":0},{"$f":"K1438-K1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1443-F1444","v":0},{"$f":"G1443-G1444","v":0},{"$f":"H1443-H1444","v":0},{"$f":"I1443-I1444","v":0},{"$f":"J1443-J1444","v":0},{"$f":"K1443-K1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1448-F1449","v":0},{"$f":"G1448-G1449","v":0},{"$f":"H1448-H1449","v":0},{"$f":"I1448-I1449","v":0},{"$f":"J1448-J1449","v":0},{"$f":"K1448-K1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1453-F1454","v":0},{"$f":"G1453-G1454","v":0},{"$f":"H1453-H1454","v":0},{"$f":"I1453-I1454","v":0},{"$f":"J1453-J1454","v":0},{"$f":"K1453-K1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1458-F1459","v":0},{"$f":"G1458-G1459","v":0},{"$f":"H1458-H1459","v":0},{"$f":"I1458-I1459","v":0},{"$f":"J1458-J1459","v":0},{"$f":"K1458-K1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1478+F1483+F1488+F1493+F1498+F1503+F1508+F1513+F1518+F1523+F1528+F1533+F1538+F1543+F1548+F1557+F1562+F1567+F1572+F1577+F1582+F1587+F1592+F1597+F1602+F1607+F1612+F1617+F1627+F1636+F1641+F1646+F1651+F1656+F1661+F1671+F1676+F1666+F1686+F1681+F1691+F1696+F1701+F1706+F1715+F1720+F1725+F1730+F1735+F1740+F1745+F1750+F1755+F1760+F1765+F1770+F1775+F1780+F1785+F1794+F1799+F1804+F1809+F1814+F1819+F1824+F1829+F1834+F1839+F1844+F1849+F1854+F1859+F1864+F1873+F1878+F1883+F1888+F1893+F1898+F1903+F1908+F1913+F1918+F1923+F1928+F1933+F1938+F1943","v":0},0,0,0,0,0,{"$f":"L1478+L1483+L1488+L1493+L1498+L1503+L1508+L1513+L1518+L1523+L1528+L1533+L1538+L1543+L1548+L1557+L1562+L1567+L1572+L1577+L1582+L1587+L1592+L1597+L1602+L1607+L1612+L1617+L1627+L1636+L1641+L1646+L1651+L1656+L1661+L1671+L1676+L1666+L1686+L1681+L1691+L1696+L1701+L1706+L1715+L1720+L1725+L1730+L1735+L1740+L1745+L1750+L1755+L1760+L1765+L1770+L1775+L1780+L1785+L1794+L1799+L1804+L1809+L1814+L1819+L1824+L1829+L1834+L1839+L1844+L1849+L1854+L1859+L1864+L1873+L1878+L1883+L1888+L1893+L1898+L1903+L1908+L1913+L1918+L1923+L1928+L1933+L1938+L1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,{"$f":"L1479+L1484+L1489+L1494+L1499+L1504+L1509+L1514+L1519+L1524+L1529+L1534+L1539+L1544+L1549+L1558+L1563+L1568+L1573+L1578+L1583+L1588+L1593+L1598+L1603+L1608+L1613+L1618+L1628+L1637+L1642+L1647+L1652+L1657+L1662+L1672+L1677+L1667+L1687+L1682+L1692+L1697+L1702+L1707+L1716+L1721+L1726+L1731+L1736+L1741+L1746+L1751+L1756+L1761+L1766+L1771+L1776+L1781+L1786+L1795+L1800+L1805+L1810+L1815+L1820+L1825+L1830+L1835+L1840+L1845+L1850+L1855+L1860+L1865+L1874+L1879+L1884+L1889+L1894+L1899+L1904+L1909+L1914+L1919+L1924+L1929+L1934+L1939+L1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},{"$f":"G1478-G1479","v":0},{"$f":"H1478-H1479","v":0},{"$f":"I1478-I1479","v":0},{"$f":"J1478-J1479","v":0},{"$f":"K1478-K1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},{"$f":"G1483-G1484","v":0},{"$f":"H1483-H1484","v":0},{"$f":"I1483-I1484","v":0},{"$f":"J1483-J1484","v":0},{"$f":"K1483-K1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},{"$f":"G1488-G1489","v":0},{"$f":"H1488-H1489","v":0},{"$f":"I1488-I1489","v":0},{"$f":"J1488-J1489","v":0},{"$f":"K1488-K1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},{"$f":"G1493-G1494","v":0},{"$f":"H1493-H1494","v":0},{"$f":"I1493-I1494","v":0},{"$f":"J1493-J1494","v":0},{"$f":"K1493-K1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},{"$f":"G1498-G1499","v":0},{"$f":"H1498-H1499","v":0},{"$f":"I1498-I1499","v":0},{"$f":"J1498-J1499","v":0},{"$f":"K1498-K1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},{"$f":"G1503-G1504","v":0},{"$f":"H1503-H1504","v":0},{"$f":"I1503-I1504","v":0},{"$f":"J1503-J1504","v":0},{"$f":"K1503-K1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},{"$f":"G1508-G1509","v":0},{"$f":"H1508-H1509","v":0},{"$f":"I1508-I1509","v":0},{"$f":"J1508-J1509","v":0},{"$f":"K1508-K1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},{"$f":"G1513-G1514","v":0},{"$f":"H1513-H1514","v":0},{"$f":"I1513-I1514","v":0},{"$f":"J1513-J1514","v":0},{"$f":"K1513-K1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},{"$f":"G1518-G1519","v":0},{"$f":"H1518-H1519","v":0},{"$f":"I1518-I1519","v":0},{"$f":"J1518-J1519","v":0},{"$f":"K1518-K1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},{"$f":"G1523-G1524","v":0},{"$f":"H1523-H1524","v":0},{"$f":"I1523-I1524","v":0},{"$f":"J1523-J1524","v":0},{"$f":"K1523-K1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},{"$f":"G1528-G1529","v":0},{"$f":"H1528-H1529","v":0},{"$f":"I1528-I1529","v":0},{"$f":"J1528-J1529","v":0},{"$f":"K1528-K1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},{"$f":"G1533-G1534","v":0},{"$f":"H1533-H1534","v":0},{"$f":"I1533-I1534","v":0},{"$f":"J1533-J1534","v":0},{"$f":"K1533-K1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},{"$f":"G1538-G1539","v":0},{"$f":"H1538-H1539","v":0},{"$f":"I1538-I1539","v":0},{"$f":"J1538-J1539","v":0},{"$f":"K1538-K1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},{"$f":"G1543-G1544","v":0},{"$f":"H1543-H1544","v":0},{"$f":"I1543-I1544","v":0},{"$f":"J1543-J1544","v":0},{"$f":"K1543-K1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},{"$f":"G1548-G1549","v":0},{"$f":"H1548-H1549","v":0},{"$f":"I1548-I1549","v":0},{"$f":"J1548-J1549","v":0},{"$f":"K1548-K1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},{"$f":"G1557-G1558","v":0},{"$f":"H1557-H1558","v":0},{"$f":"I1557-I1558","v":0},{"$f":"J1557-J1558","v":0},{"$f":"K1557-K1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1562-F1563","v":0},{"$f":"G1562-G1563","v":0},{"$f":"H1562-H1563","v":0},{"$f":"I1562-I1563","v":0},{"$f":"J1562-J1563","v":0},{"$f":"K1562-K1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},{"$f":"G1567-G1568","v":0},{"$f":"H1567-H1568","v":0},{"$f":"I1567-I1568","v":0},{"$f":"J1567-J1568","v":0},{"$f":"K1567-K1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1572-F1573","v":0},{"$f":"G1572-G1573","v":0},{"$f":"H1572-H1573","v":0},{"$f":"I1572-I1573","v":0},{"$f":"J1572-J1573","v":0},{"$f":"K1572-K1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},{"$f":"G1577-G1578","v":0},{"$f":"H1577-H1578","v":0},{"$f":"I1577-I1578","v":0},{"$f":"J1577-J1578","v":0},{"$f":"K1577-K1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1582-F1583","v":0},{"$f":"G1582-G1583","v":0},{"$f":"H1582-H1583","v":0},{"$f":"I1582-I1583","v":0},{"$f":"J1582-J1583","v":0},{"$f":"K1582-K1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},{"$f":"G1587-G1588","v":0},{"$f":"H1587-H1588","v":0},{"$f":"I1587-I1588","v":0},{"$f":"J1587-J1588","v":0},{"$f":"K1587-K1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1592-F1593","v":0},{"$f":"G1592-G1593","v":0},{"$f":"H1592-H1593","v":0},{"$f":"I1592-I1593","v":0},{"$f":"J1592-J1593","v":0},{"$f":"K1592-K1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},{"$f":"G1597-G1598","v":0},{"$f":"H1597-H1598","v":0},{"$f":"I1597-I1598","v":0},{"$f":"J1597-J1598","v":0},{"$f":"K1597-K1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1602-F1603","v":0},{"$f":"G1602-G1603","v":0},{"$f":"H1602-H1603","v":0},{"$f":"I1602-I1603","v":0},{"$f":"J1602-J1603","v":0},{"$f":"K1602-K1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},{"$f":"G1607-G1608","v":0},{"$f":"H1607-H1608","v":0},{"$f":"I1607-I1608","v":0},{"$f":"J1607-J1608","v":0},{"$f":"K1607-K1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1612-F1613","v":0},{"$f":"G1612-G1613","v":0},{"$f":"H1612-H1613","v":0},{"$f":"I1612-I1613","v":0},{"$f":"J1612-J1613","v":0},{"$f":"K1612-K1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1617-F1618","v":0},{"$f":"G1617-G1618","v":0},{"$f":"H1617-H1618","v":0},{"$f":"I1617-I1618","v":0},{"$f":"J1617-J1618","v":0},{"$f":"K1617-K1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1622-F1623","v":0},{"$f":"G1622-G1623","v":0},{"$f":"H1622-H1623","v":0},{"$f":"I1622-I1623","v":0},{"$f":"J1622-J1623","v":0},{"$f":"K1622-K1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1627-F1628","v":0},{"$f":"G1627-G1628","v":0},{"$f":"H1627-H1628","v":0},{"$f":"I1627-I1628","v":0},{"$f":"J1627-J1628","v":0},{"$f":"K1627-K1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},{"$f":"G1636-G1637","v":0},{"$f":"H1636-H1637","v":0},{"$f":"I1636-I1637","v":0},{"$f":"J1636-J1637","v":0},{"$f":"K1636-K1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},{"$f":"G1641-G1642","v":0},{"$f":"H1641-H1642","v":0},{"$f":"I1641-I1642","v":0},{"$f":"J1641-J1642","v":0},{"$f":"K1641-K1642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},{"$f":"G1646-G1647","v":0},{"$f":"H1646-H1647","v":0},{"$f":"I1646-I1647","v":0},{"$f":"J1646-J1647","v":0},{"$f":"K1646-K1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},{"$f":"G1651-G1652","v":0},{"$f":"H1651-H1652","v":0},{"$f":"I1651-I1652","v":0},{"$f":"J1651-J1652","v":0},{"$f":"K1651-K1652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},{"$f":"G1656-G1657","v":0},{"$f":"H1656-H1657","v":0},{"$f":"I1656-I1657","v":0},{"$f":"J1656-J1657","v":0},{"$f":"K1656-K1657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},{"$f":"G1661-G1662","v":0},{"$f":"H1661-H1662","v":0},{"$f":"I1661-I1662","v":0},{"$f":"J1661-J1662","v":0},{"$f":"K1661-K1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},{"$f":"G1666-G1667","v":0},{"$f":"H1666-H1667","v":0},{"$f":"I1666-I1667","v":0},{"$f":"J1666-J1667","v":0},{"$f":"K1666-K1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},{"$f":"G1671-G1672","v":0},{"$f":"H1671-H1672","v":0},{"$f":"I1671-I1672","v":0},{"$f":"J1671-J1672","v":0},{"$f":"K1671-K1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},{"$f":"G1676-G1677","v":0},{"$f":"H1676-H1677","v":0},{"$f":"I1676-I1677","v":0},{"$f":"J1676-J1677","v":0},{"$f":"K1676-K1677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},{"$f":"G1681-G1682","v":0},{"$f":"H1681-H1682","v":0},{"$f":"I1681-I1682","v":0},{"$f":"J1681-J1682","v":0},{"$f":"K1681-K1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},{"$f":"G1686-G1687","v":0},{"$f":"H1686-H1687","v":0},{"$f":"I1686-I1687","v":0},{"$f":"J1686-J1687","v":0},{"$f":"K1686-K1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},{"$f":"G1691-G1692","v":0},{"$f":"H1691-H1692","v":0},{"$f":"I1691-I1692","v":0},{"$f":"J1691-J1692","v":0},{"$f":"K1691-K1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},{"$f":"G1696-G1697","v":0},{"$f":"H1696-H1697","v":0},{"$f":"I1696-I1697","v":0},{"$f":"J1696-J1697","v":0},{"$f":"K1696-K1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},{"$f":"G1701-G1702","v":0},{"$f":"H1701-H1702","v":0},{"$f":"I1701-I1702","v":0},{"$f":"J1701-J1702","v":0},{"$f":"K1701-K1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},{"$f":"G1706-G1707","v":0},{"$f":"H1706-H1707","v":0},{"$f":"I1706-I1707","v":0},{"$f":"J1706-J1707","v":0},{"$f":"K1706-K1707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},{"$f":"G1715-G1716","v":0},{"$f":"H1715-H1716","v":0},{"$f":"I1715-I1716","v":0},{"$f":"J1715-J1716","v":0},{"$f":"K1715-K1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},{"$f":"G1720-G1721","v":0},{"$f":"H1720-H1721","v":0},{"$f":"I1720-I1721","v":0},{"$f":"J1720-J1721","v":0},{"$f":"K1720-K1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},{"$f":"G1725-G1726","v":0},{"$f":"H1725-H1726","v":0},{"$f":"I1725-I1726","v":0},{"$f":"J1725-J1726","v":0},{"$f":"K1725-K1726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},{"$f":"G1730-G1731","v":0},{"$f":"H1730-H1731","v":0},{"$f":"I1730-I1731","v":0},{"$f":"J1730-J1731","v":0},{"$f":"K1730-K1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},{"$f":"G1735-G1736","v":0},{"$f":"H1735-H1736","v":0},{"$f":"I1735-I1736","v":0},{"$f":"J1735-J1736","v":0},{"$f":"K1735-K1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},{"$f":"G1740-G1741","v":0},{"$f":"H1740-H1741","v":0},{"$f":"I1740-I1741","v":0},{"$f":"J1740-J1741","v":0},{"$f":"K1740-K1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},{"$f":"G1745-G1746","v":0},{"$f":"H1745-H1746","v":0},{"$f":"I1745-I1746","v":0},{"$f":"J1745-J1746","v":0},{"$f":"K1745-K1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},{"$f":"G1750-G1751","v":0},{"$f":"H1750-H1751","v":0},{"$f":"I1750-I1751","v":0},{"$f":"J1750-J1751","v":0},{"$f":"K1750-K1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},{"$f":"G1755-G1756","v":0},{"$f":"H1755-H1756","v":0},{"$f":"I1755-I1756","v":0},{"$f":"J1755-J1756","v":0},{"$f":"K1755-K1756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},{"$f":"G1760-G1761","v":0},{"$f":"H1760-H1761","v":0},{"$f":"I1760-I1761","v":0},{"$f":"J1760-J1761","v":0},{"$f":"K1760-K1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},{"$f":"G1765-G1766","v":0},{"$f":"H1765-H1766","v":0},{"$f":"I1765-I1766","v":0},{"$f":"J1765-J1766","v":0},{"$f":"K1765-K1766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},{"$f":"G1770-G1771","v":0},{"$f":"H1770-H1771","v":0},{"$f":"I1770-I1771","v":0},{"$f":"J1770-J1771","v":0},{"$f":"K1770-K1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},{"$f":"G1775-G1776","v":0},{"$f":"H1775-H1776","v":0},{"$f":"I1775-I1776","v":0},{"$f":"J1775-J1776","v":0},{"$f":"K1775-K1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},{"$f":"G1780-G1781","v":0},{"$f":"H1780-H1781","v":0},{"$f":"I1780-I1781","v":0},{"$f":"J1780-J1781","v":0},{"$f":"K1780-K1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},{"$f":"G1785-G1786","v":0},{"$f":"H1785-H1786","v":0},{"$f":"I1785-I1786","v":0},{"$f":"J1785-J1786","v":0},{"$f":"K1785-K1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1794-F1795","v":0},{"$f":"G1794-G1795","v":0},{"$f":"H1794-H1795","v":0},{"$f":"I1794-I1795","v":0},{"$f":"J1794-J1795","v":0},{"$f":"K1794-K1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},{"$f":"G1799-G1800","v":0},{"$f":"H1799-H1800","v":0},{"$f":"I1799-I1800","v":0},{"$f":"J1799-J1800","v":0},{"$f":"K1799-K1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1804-F1805","v":0},{"$f":"G1804-G1805","v":0},{"$f":"H1804-H1805","v":0},{"$f":"I1804-I1805","v":0},{"$f":"J1804-J1805","v":0},{"$f":"K1804-K1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},{"$f":"G1809-G1810","v":0},{"$f":"H1809-H1810","v":0},{"$f":"I1809-I1810","v":0},{"$f":"J1809-J1810","v":0},{"$f":"K1809-K1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1814-F1815","v":0},{"$f":"G1814-G1815","v":0},{"$f":"H1814-H1815","v":0},{"$f":"I1814-I1815","v":0},{"$f":"J1814-J1815","v":0},{"$f":"K1814-K1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},{"$f":"G1819-G1820","v":0},{"$f":"H1819-H1820","v":0},{"$f":"I1819-I1820","v":0},{"$f":"J1819-J1820","v":0},{"$f":"K1819-K1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1824-F1825","v":0},{"$f":"G1824-G1825","v":0},{"$f":"H1824-H1825","v":0},{"$f":"I1824-I1825","v":0},{"$f":"J1824-J1825","v":0},{"$f":"K1824-K1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},{"$f":"G1829-G1830","v":0},{"$f":"H1829-H1830","v":0},{"$f":"I1829-I1830","v":0},{"$f":"J1829-J1830","v":0},{"$f":"K1829-K1830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1834-F1835","v":0},{"$f":"G1834-G1835","v":0},{"$f":"H1834-H1835","v":0},{"$f":"I1834-I1835","v":0},{"$f":"J1834-J1835","v":0},{"$f":"K1834-K1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},{"$f":"G1839-G1840","v":0},{"$f":"H1839-H1840","v":0},{"$f":"I1839-I1840","v":0},{"$f":"J1839-J1840","v":0},{"$f":"K1839-K1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1844-F1845","v":0},{"$f":"G1844-G1845","v":0},{"$f":"H1844-H1845","v":0},{"$f":"I1844-I1845","v":0},{"$f":"J1844-J1845","v":0},{"$f":"K1844-K1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1849-F1850","v":0},{"$f":"G1849-G1850","v":0},{"$f":"H1849-H1850","v":0},{"$f":"I1849-I1850","v":0},{"$f":"J1849-J1850","v":0},{"$f":"K1849-K1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1854-F1855","v":0},{"$f":"G1854-G1855","v":0},{"$f":"H1854-H1855","v":0},{"$f":"I1854-I1855","v":0},{"$f":"J1854-J1855","v":0},{"$f":"K1854-K1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1859-F1860","v":0},{"$f":"G1859-G1860","v":0},{"$f":"H1859-H1860","v":0},{"$f":"I1859-I1860","v":0},{"$f":"J1859-J1860","v":0},{"$f":"K1859-K1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1864-F1865","v":0},{"$f":"G1864-G1865","v":0},{"$f":"H1864-H1865","v":0},{"$f":"I1864-I1865","v":0},{"$f":"J1864-J1865","v":0},{"$f":"K1864-K1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1873-F1874","v":0},{"$f":"G1873-G1874","v":0},{"$f":"H1873-H1874","v":0},{"$f":"I1873-I1874","v":0},{"$f":"J1873-J1874","v":0},{"$f":"K1873-K1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1878-F1879","v":0},{"$f":"G1878-G1879","v":0},{"$f":"H1878-H1879","v":0},{"$f":"I1878-I1879","v":0},{"$f":"J1878-J1879","v":0},{"$f":"K1878-K1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1883-F1884","v":0},{"$f":"G1883-G1884","v":0},{"$f":"H1883-H1884","v":0},{"$f":"I1883-I1884","v":0},{"$f":"J1883-J1884","v":0},{"$f":"K1883-K1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1888-F1889","v":0},{"$f":"G1888-G1889","v":0},{"$f":"H1888-H1889","v":0},{"$f":"I1888-I1889","v":0},{"$f":"J1888-J1889","v":0},{"$f":"K1888-K1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1893-F1894","v":0},{"$f":"G1893-G1894","v":0},{"$f":"H1893-H1894","v":0},{"$f":"I1893-I1894","v":0},{"$f":"J1893-J1894","v":0},{"$f":"K1893-K1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1898-F1899","v":0},{"$f":"G1898-G1899","v":0},{"$f":"H1898-H1899","v":0},{"$f":"I1898-I1899","v":0},{"$f":"J1898-J1899","v":0},{"$f":"K1898-K1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1903-F1904","v":0},{"$f":"G1903-G1904","v":0},{"$f":"H1903-H1904","v":0},{"$f":"I1903-I1904","v":0},{"$f":"J1903-J1904","v":0},{"$f":"K1903-K1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1908-F1909","v":0},{"$f":"G1908-G1909","v":0},{"$f":"H1908-H1909","v":0},{"$f":"I1908-I1909","v":0},{"$f":"J1908-J1909","v":0},{"$f":"K1908-K1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1913-F1914","v":0},{"$f":"G1913-G1914","v":0},{"$f":"H1913-H1914","v":0},{"$f":"I1913-I1914","v":0},{"$f":"J1913-J1914","v":0},{"$f":"K1913-K1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1918-F1919","v":0},{"$f":"G1918-G1919","v":0},{"$f":"H1918-H1919","v":0},{"$f":"I1918-I1919","v":0},{"$f":"J1918-J1919","v":0},{"$f":"K1918-K1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1923-F1924","v":0},{"$f":"G1923-G1924","v":0},{"$f":"H1923-H1924","v":0},{"$f":"I1923-I1924","v":0},{"$f":"J1923-J1924","v":0},{"$f":"K1923-K1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1928-F1929","v":0},{"$f":"G1928-G1929","v":0},{"$f":"H1928-H1929","v":0},{"$f":"I1928-I1929","v":0},{"$f":"J1928-J1929","v":0},{"$f":"K1928-K1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1933-F1934","v":0},{"$f":"G1933-G1934","v":0},{"$f":"H1933-H1934","v":0},{"$f":"I1933-I1934","v":0},{"$f":"J1933-J1934","v":0},{"$f":"K1933-K1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1938-F1939","v":0},{"$f":"G1938-G1939","v":0},{"$f":"H1938-H1939","v":0},{"$f":"I1938-I1939","v":0},{"$f":"J1938-J1939","v":0},{"$f":"K1938-K1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1943-F1944","v":0},{"$f":"G1943-G1944","v":0},{"$f":"H1943-H1944","v":0},{"$f":"I1943-I1944","v":0},{"$f":"J1943-J1944","v":0},{"$f":"K1943-K1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1963+F1968+F1973+F1978+F1983+F1988+F1993+F1998+F2003+F2008+F2013+F2018+F2023+F2028+F2033+F2042+F2047+F2052+F2057+F2062+F2067+F2072+F2077+F2082+F2087+F2092+F2097+F2102+F2112+F2121+F2126+F2131+F2136+F2141+F2146+F2156+F2161+F2151+F2171+F2166+F2176+F2181+F2186+F2191+F2200+F2205+F2210+F2215+F2220+F2225+F2230+F2235+F2240+F2245+F2250+F2255+F2260+F2265+F2270+F2279+F2284+F2289+F2294+F2299+F2304+F2309+F2314+F2319+F2324+F2329+F2334+F2339+F2344+F2349+F2358+F2363+F2368+F2373+F2378+F2383+F2388+F2393+F2398+F2403+F2408+F2413+F2418+F2423+F2428","v":0},0,0,0,0,{"$f":"K1963+K1968+K1973+K1978+K1983+K1988+K1993+K1998+K2003+K2008+K2013+K2018+K2023+K2028+K2033+K2042+K2047+K2052+K2057+K2062+K2067+K2072+K2077+K2082+K2087+K2092+K2097+K2102+K2112+K2121+K2126+K2131+K2136+K2141+K2146+K2156+K2161+K2151+K2171+K2166+K2176+K2181+K2186+K2191+K2200+K2205+K2210+K2215+K2220+K2225+K2230+K2235+K2240+K2245+K2250+K2255+K2260+K2265+K2270+K2279+K2284+K2289+K2294+K2299+K2304+K2309+K2314+K2319+K2324+K2329+K2334+K2339+K2344+K2349+K2358+K2363+K2368+K2373+K2378+K2383+K2388+K2393+K2398+K2403+K2408+K2413+K2418+K2423+K2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,{"$f":"K1964+K1969+K1974+K1979+K1984+K1989+K1994+K1999+K2004+K2009+K2014+K2019+K2024+K2029+K2034+K2043+K2048+K2053+K2058+K2063+K2068+K2073+K2078+K2083+K2088+K2093+K2098+K2103+K2113+K2122+K2127+K2132+K2137+K2142+K2147+K2157+K2162+K2152+K2172+K2167+K2177+K2182+K2187+K2192+K2201+K2206+K2211+K2216+K2221+K2226+K2231+K2236+K2241+K2246+K2251+K2256+K2261+K2266+K2271+K2280+K2285+K2290+K2295+K2300+K2305+K2310+K2315+K2320+K2325+K2330+K2335+K2340+K2345+K2350+K2359+K2364+K2369+K2374+K2379+K2384+K2389+K2394+K2399+K2404+K2409+K2414+K2419+K2424+K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":0},{"$f":"H1956-H1957","v":0},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},{"$f":"G1963-G1964","v":0},{"$f":"H1963-H1964","v":0},{"$f":"I1963-I1964","v":0},{"$f":"J1963-J1964","v":0},{"$f":"K1963-K1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},{"$f":"G1968-G1969","v":0},{"$f":"H1968-H1969","v":0},{"$f":"I1968-I1969","v":0},{"$f":"J1968-J1969","v":0},{"$f":"K1968-K1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},{"$f":"G1973-G1974","v":0},{"$f":"H1973-H1974","v":0},{"$f":"I1973-I1974","v":0},{"$f":"J1973-J1974","v":0},{"$f":"K1973-K1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},{"$f":"G1978-G1979","v":0},{"$f":"H1978-H1979","v":0},{"$f":"I1978-I1979","v":0},{"$f":"J1978-J1979","v":0},{"$f":"K1978-K1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},{"$f":"G1983-G1984","v":0},{"$f":"H1983-H1984","v":0},{"$f":"I1983-I1984","v":0},{"$f":"J1983-J1984","v":0},{"$f":"K1983-K1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},{"$f":"G1988-G1989","v":0},{"$f":"H1988-H1989","v":0},{"$f":"I1988-I1989","v":0},{"$f":"J1988-J1989","v":0},{"$f":"K1988-K1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},{"$f":"G1993-G1994","v":0},{"$f":"H1993-H1994","v":0},{"$f":"I1993-I1994","v":0},{"$f":"J1993-J1994","v":0},{"$f":"K1993-K1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},{"$f":"G1998-G1999","v":0},{"$f":"H1998-H1999","v":0},{"$f":"I1998-I1999","v":0},{"$f":"J1998-J1999","v":0},{"$f":"K1998-K1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},{"$f":"G2003-G2004","v":0},{"$f":"H2003-H2004","v":0},{"$f":"I2003-I2004","v":0},{"$f":"J2003-J2004","v":0},{"$f":"K2003-K2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},{"$f":"G2008-G2009","v":0},{"$f":"H2008-H2009","v":0},{"$f":"I2008-I2009","v":0},{"$f":"J2008-J2009","v":0},{"$f":"K2008-K2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},{"$f":"G2013-G2014","v":0},{"$f":"H2013-H2014","v":0},{"$f":"I2013-I2014","v":0},{"$f":"J2013-J2014","v":0},{"$f":"K2013-K2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},{"$f":"G2018-G2019","v":0},{"$f":"H2018-H2019","v":0},{"$f":"I2018-I2019","v":0},{"$f":"J2018-J2019","v":0},{"$f":"K2018-K2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},{"$f":"G2023-G2024","v":0},{"$f":"H2023-H2024","v":0},{"$f":"I2023-I2024","v":0},{"$f":"J2023-J2024","v":0},{"$f":"K2023-K2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},{"$f":"G2028-G2029","v":0},{"$f":"H2028-H2029","v":0},{"$f":"I2028-I2029","v":0},{"$f":"J2028-J2029","v":0},{"$f":"K2028-K2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},{"$f":"G2033-G2034","v":0},{"$f":"H2033-H2034","v":0},{"$f":"I2033-I2034","v":0},{"$f":"J2033-J2034","v":0},{"$f":"K2033-K2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},{"$f":"G2042-G2043","v":0},{"$f":"H2042-H2043","v":0},{"$f":"I2042-I2043","v":0},{"$f":"J2042-J2043","v":0},{"$f":"K2042-K2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2047-F2048","v":0},{"$f":"G2047-G2048","v":0},{"$f":"H2047-H2048","v":0},{"$f":"I2047-I2048","v":0},{"$f":"J2047-J2048","v":0},{"$f":"K2047-K2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},{"$f":"G2052-G2053","v":0},{"$f":"H2052-H2053","v":0},{"$f":"I2052-I2053","v":0},{"$f":"J2052-J2053","v":0},{"$f":"K2052-K2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2057-F2058","v":0},{"$f":"G2057-G2058","v":0},{"$f":"H2057-H2058","v":0},{"$f":"I2057-I2058","v":0},{"$f":"J2057-J2058","v":0},{"$f":"K2057-K2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},{"$f":"G2062-G2063","v":0},{"$f":"H2062-H2063","v":0},{"$f":"I2062-I2063","v":0},{"$f":"J2062-J2063","v":0},{"$f":"K2062-K2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2067-F2068","v":0},{"$f":"G2067-G2068","v":0},{"$f":"H2067-H2068","v":0},{"$f":"I2067-I2068","v":0},{"$f":"J2067-J2068","v":0},{"$f":"K2067-K2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},{"$f":"G2072-G2073","v":0},{"$f":"H2072-H2073","v":0},{"$f":"I2072-I2073","v":0},{"$f":"J2072-J2073","v":0},{"$f":"K2072-K2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2077-F2078","v":0},{"$f":"G2077-G2078","v":0},{"$f":"H2077-H2078","v":0},{"$f":"I2077-I2078","v":0},{"$f":"J2077-J2078","v":0},{"$f":"K2077-K2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},{"$f":"G2082-G2083","v":0},{"$f":"H2082-H2083","v":0},{"$f":"I2082-I2083","v":0},{"$f":"J2082-J2083","v":0},{"$f":"K2082-K2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2087-F2088","v":0},{"$f":"G2087-G2088","v":0},{"$f":"H2087-H2088","v":0},{"$f":"I2087-I2088","v":0},{"$f":"J2087-J2088","v":0},{"$f":"K2087-K2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},{"$f":"G2092-G2093","v":0},{"$f":"H2092-H2093","v":0},{"$f":"I2092-I2093","v":0},{"$f":"J2092-J2093","v":0},{"$f":"K2092-K2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2097-F2098","v":0},{"$f":"G2097-G2098","v":0},{"$f":"H2097-H2098","v":0},{"$f":"I2097-I2098","v":0},{"$f":"J2097-J2098","v":0},{"$f":"K2097-K2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2102-F2103","v":0},{"$f":"G2102-G2103","v":0},{"$f":"H2102-H2103","v":0},{"$f":"I2102-I2103","v":0},{"$f":"J2102-J2103","v":0},{"$f":"K2102-K2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2107-F2108","v":0},{"$f":"G2107-G2108","v":0},{"$f":"H2107-H2108","v":0},{"$f":"I2107-I2108","v":0},{"$f":"J2107-J2108","v":0},{"$f":"K2107-K2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2112-F2113","v":0},{"$f":"G2112-G2113","v":0},{"$f":"H2112-H2113","v":0},{"$f":"I2112-I2113","v":0},{"$f":"J2112-J2113","v":0},{"$f":"K2112-K2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},{"$f":"G2121-G2122","v":0},{"$f":"H2121-H2122","v":0},{"$f":"I2121-I2122","v":0},{"$f":"J2121-J2122","v":0},{"$f":"K2121-K2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},{"$f":"G2126-G2127","v":0},{"$f":"H2126-H2127","v":0},{"$f":"I2126-I2127","v":0},{"$f":"J2126-J2127","v":0},{"$f":"K2126-K2127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},{"$f":"G2131-G2132","v":0},{"$f":"H2131-H2132","v":0},{"$f":"I2131-I2132","v":0},{"$f":"J2131-J2132","v":0},{"$f":"K2131-K2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},{"$f":"G2136-G2137","v":0},{"$f":"H2136-H2137","v":0},{"$f":"I2136-I2137","v":0},{"$f":"J2136-J2137","v":0},{"$f":"K2136-K2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},{"$f":"G2141-G2142","v":0},{"$f":"H2141-H2142","v":0},{"$f":"I2141-I2142","v":0},{"$f":"J2141-J2142","v":0},{"$f":"K2141-K2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},{"$f":"G2146-G2147","v":0},{"$f":"H2146-H2147","v":0},{"$f":"I2146-I2147","v":0},{"$f":"J2146-J2147","v":0},{"$f":"K2146-K2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},{"$f":"G2151-G2152","v":0},{"$f":"H2151-H2152","v":0},{"$f":"I2151-I2152","v":0},{"$f":"J2151-J2152","v":0},{"$f":"K2151-K2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},{"$f":"G2156-G2157","v":0},{"$f":"H2156-H2157","v":0},{"$f":"I2156-I2157","v":0},{"$f":"J2156-J2157","v":0},{"$f":"K2156-K2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},{"$f":"G2161-G2162","v":0},{"$f":"H2161-H2162","v":0},{"$f":"I2161-I2162","v":0},{"$f":"J2161-J2162","v":0},{"$f":"K2161-K2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},{"$f":"G2166-G2167","v":0},{"$f":"H2166-H2167","v":0},{"$f":"I2166-I2167","v":0},{"$f":"J2166-J2167","v":0},{"$f":"K2166-K2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},{"$f":"G2171-G2172","v":0},{"$f":"H2171-H2172","v":0},{"$f":"I2171-I2172","v":0},{"$f":"J2171-J2172","v":0},{"$f":"K2171-K2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},{"$f":"G2176-G2177","v":0},{"$f":"H2176-H2177","v":0},{"$f":"I2176-I2177","v":0},{"$f":"J2176-J2177","v":0},{"$f":"K2176-K2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},{"$f":"G2181-G2182","v":0},{"$f":"H2181-H2182","v":0},{"$f":"I2181-I2182","v":0},{"$f":"J2181-J2182","v":0},{"$f":"K2181-K2182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},{"$f":"G2186-G2187","v":0},{"$f":"H2186-H2187","v":0},{"$f":"I2186-I2187","v":0},{"$f":"J2186-J2187","v":0},{"$f":"K2186-K2187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},{"$f":"G2191-G2192","v":0},{"$f":"H2191-H2192","v":0},{"$f":"I2191-I2192","v":0},{"$f":"J2191-J2192","v":0},{"$f":"K2191-K2192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},{"$f":"G2200-G2201","v":0},{"$f":"H2200-H2201","v":0},{"$f":"I2200-I2201","v":0},{"$f":"J2200-J2201","v":0},{"$f":"K2200-K2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},{"$f":"G2205-G2206","v":0},{"$f":"H2205-H2206","v":0},{"$f":"I2205-I2206","v":0},{"$f":"J2205-J2206","v":0},{"$f":"K2205-K2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},{"$f":"G2210-G2211","v":0},{"$f":"H2210-H2211","v":0},{"$f":"I2210-I2211","v":0},{"$f":"J2210-J2211","v":0},{"$f":"K2210-K2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},{"$f":"G2215-G2216","v":0},{"$f":"H2215-H2216","v":0},{"$f":"I2215-I2216","v":0},{"$f":"J2215-J2216","v":0},{"$f":"K2215-K2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},{"$f":"G2220-G2221","v":0},{"$f":"H2220-H2221","v":0},{"$f":"I2220-I2221","v":0},{"$f":"J2220-J2221","v":0},{"$f":"K2220-K2221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},{"$f":"G2225-G2226","v":0},{"$f":"H2225-H2226","v":0},{"$f":"I2225-I2226","v":0},{"$f":"J2225-J2226","v":0},{"$f":"K2225-K2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},{"$f":"G2230-G2231","v":0},{"$f":"H2230-H2231","v":0},{"$f":"I2230-I2231","v":0},{"$f":"J2230-J2231","v":0},{"$f":"K2230-K2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},{"$f":"G2235-G2236","v":0},{"$f":"H2235-H2236","v":0},{"$f":"I2235-I2236","v":0},{"$f":"J2235-J2236","v":0},{"$f":"K2235-K2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},{"$f":"G2240-G2241","v":0},{"$f":"H2240-H2241","v":0},{"$f":"I2240-I2241","v":0},{"$f":"J2240-J2241","v":0},{"$f":"K2240-K2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},{"$f":"G2245-G2246","v":0},{"$f":"H2245-H2246","v":0},{"$f":"I2245-I2246","v":0},{"$f":"J2245-J2246","v":0},{"$f":"K2245-K2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},{"$f":"G2250-G2251","v":0},{"$f":"H2250-H2251","v":0},{"$f":"I2250-I2251","v":0},{"$f":"J2250-J2251","v":0},{"$f":"K2250-K2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},{"$f":"G2255-G2256","v":0},{"$f":"H2255-H2256","v":0},{"$f":"I2255-I2256","v":0},{"$f":"J2255-J2256","v":0},{"$f":"K2255-K2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},{"$f":"G2260-G2261","v":0},{"$f":"H2260-H2261","v":0},{"$f":"I2260-I2261","v":0},{"$f":"J2260-J2261","v":0},{"$f":"K2260-K2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},{"$f":"G2265-G2266","v":0},{"$f":"H2265-H2266","v":0},{"$f":"I2265-I2266","v":0},{"$f":"J2265-J2266","v":0},{"$f":"K2265-K2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},{"$f":"G2270-G2271","v":0},{"$f":"H2270-H2271","v":0},{"$f":"I2270-I2271","v":0},{"$f":"J2270-J2271","v":0},{"$f":"K2270-K2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2279-F2280","v":0},{"$f":"G2279-G2280","v":0},{"$f":"H2279-H2280","v":0},{"$f":"I2279-I2280","v":0},{"$f":"J2279-J2280","v":0},{"$f":"K2279-K2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},{"$f":"G2284-G2285","v":0},{"$f":"H2284-H2285","v":0},{"$f":"I2284-I2285","v":0},{"$f":"J2284-J2285","v":0},{"$f":"K2284-K2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2289-F2290","v":0},{"$f":"G2289-G2290","v":0},{"$f":"H2289-H2290","v":0},{"$f":"I2289-I2290","v":0},{"$f":"J2289-J2290","v":0},{"$f":"K2289-K2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},{"$f":"G2294-G2295","v":0},{"$f":"H2294-H2295","v":0},{"$f":"I2294-I2295","v":0},{"$f":"J2294-J2295","v":0},{"$f":"K2294-K2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2299-F2300","v":0},{"$f":"G2299-G2300","v":0},{"$f":"H2299-H2300","v":0},{"$f":"I2299-I2300","v":0},{"$f":"J2299-J2300","v":0},{"$f":"K2299-K2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},{"$f":"G2304-G2305","v":0},{"$f":"H2304-H2305","v":0},{"$f":"I2304-I2305","v":0},{"$f":"J2304-J2305","v":0},{"$f":"K2304-K2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2309-F2310","v":0},{"$f":"G2309-G2310","v":0},{"$f":"H2309-H2310","v":0},{"$f":"I2309-I2310","v":0},{"$f":"J2309-J2310","v":0},{"$f":"K2309-K2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},{"$f":"G2314-G2315","v":0},{"$f":"H2314-H2315","v":0},{"$f":"I2314-I2315","v":0},{"$f":"J2314-J2315","v":0},{"$f":"K2314-K2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2319-F2320","v":0},{"$f":"G2319-G2320","v":0},{"$f":"H2319-H2320","v":0},{"$f":"I2319-I2320","v":0},{"$f":"J2319-J2320","v":0},{"$f":"K2319-K2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},{"$f":"G2324-G2325","v":0},{"$f":"H2324-H2325","v":0},{"$f":"I2324-I2325","v":0},{"$f":"J2324-J2325","v":0},{"$f":"K2324-K2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2329-F2330","v":0},{"$f":"G2329-G2330","v":0},{"$f":"H2329-H2330","v":0},{"$f":"I2329-I2330","v":0},{"$f":"J2329-J2330","v":0},{"$f":"K2329-K2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2334-F2335","v":0},{"$f":"G2334-G2335","v":0},{"$f":"H2334-H2335","v":0},{"$f":"I2334-I2335","v":0},{"$f":"J2334-J2335","v":0},{"$f":"K2334-K2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2339-F2340","v":0},{"$f":"G2339-G2340","v":0},{"$f":"H2339-H2340","v":0},{"$f":"I2339-I2340","v":0},{"$f":"J2339-J2340","v":0},{"$f":"K2339-K2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2344-F2345","v":0},{"$f":"G2344-G2345","v":0},{"$f":"H2344-H2345","v":0},{"$f":"I2344-I2345","v":0},{"$f":"J2344-J2345","v":0},{"$f":"K2344-K2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2349-F2350","v":0},{"$f":"G2349-G2350","v":0},{"$f":"H2349-H2350","v":0},{"$f":"I2349-I2350","v":0},{"$f":"J2349-J2350","v":0},{"$f":"K2349-K2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2358-F2359","v":0},{"$f":"G2358-G2359","v":0},{"$f":"H2358-H2359","v":0},{"$f":"I2358-I2359","v":0},{"$f":"J2358-J2359","v":0},{"$f":"K2358-K2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2363-F2364","v":0},{"$f":"G2363-G2364","v":0},{"$f":"H2363-H2364","v":0},{"$f":"I2363-I2364","v":0},{"$f":"J2363-J2364","v":0},{"$f":"K2363-K2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2368-F2369","v":0},{"$f":"G2368-G2369","v":0},{"$f":"H2368-H2369","v":0},{"$f":"I2368-I2369","v":0},{"$f":"J2368-J2369","v":0},{"$f":"K2368-K2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2373-F2374","v":0},{"$f":"G2373-G2374","v":0},{"$f":"H2373-H2374","v":0},{"$f":"I2373-I2374","v":0},{"$f":"J2373-J2374","v":0},{"$f":"K2373-K2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2378-F2379","v":0},{"$f":"G2378-G2379","v":0},{"$f":"H2378-H2379","v":0},{"$f":"I2378-I2379","v":0},{"$f":"J2378-J2379","v":0},{"$f":"K2378-K2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2383-F2384","v":0},{"$f":"G2383-G2384","v":0},{"$f":"H2383-H2384","v":0},{"$f":"I2383-I2384","v":0},{"$f":"J2383-J2384","v":0},{"$f":"K2383-K2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2388-F2389","v":0},{"$f":"G2388-G2389","v":0},{"$f":"H2388-H2389","v":0},{"$f":"I2388-I2389","v":0},{"$f":"J2388-J2389","v":0},{"$f":"K2388-K2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2393-F2394","v":0},{"$f":"G2393-G2394","v":0},{"$f":"H2393-H2394","v":0},{"$f":"I2393-I2394","v":0},{"$f":"J2393-J2394","v":0},{"$f":"K2393-K2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2398-F2399","v":0},{"$f":"G2398-G2399","v":0},{"$f":"H2398-H2399","v":0},{"$f":"I2398-I2399","v":0},{"$f":"J2398-J2399","v":0},{"$f":"K2398-K2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2403-F2404","v":0},{"$f":"G2403-G2404","v":0},{"$f":"H2403-H2404","v":0},{"$f":"I2403-I2404","v":0},{"$f":"J2403-J2404","v":0},{"$f":"K2403-K2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2408-F2409","v":0},{"$f":"G2408-G2409","v":0},{"$f":"H2408-H2409","v":0},{"$f":"I2408-I2409","v":0},{"$f":"J2408-J2409","v":0},{"$f":"K2408-K2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2413-F2414","v":0},{"$f":"G2413-G2414","v":0},{"$f":"H2413-H2414","v":0},{"$f":"I2413-I2414","v":0},{"$f":"J2413-J2414","v":0},{"$f":"K2413-K2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2418-F2419","v":0},{"$f":"G2418-G2419","v":0},{"$f":"H2418-H2419","v":0},{"$f":"I2418-I2419","v":0},{"$f":"J2418-J2419","v":0},{"$f":"K2418-K2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2423-F2424","v":0},{"$f":"G2423-G2424","v":0},{"$f":"H2423-H2424","v":0},{"$f":"I2423-I2424","v":0},{"$f":"J2423-J2424","v":0},{"$f":"K2423-K2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2428-F2429","v":0},{"$f":"G2428-G2429","v":0},{"$f":"H2428-H2429","v":0},{"$f":"I2428-I2429","v":0},{"$f":"J2428-J2429","v":0},{"$f":"K2428-K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.6.1","index":16,"n_rows":3805,"n_cols":27,"rows_kept":3805,"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$9)","v":"Capital Expenditure for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The entity is required to include a complete list of projects for sampling purposes."]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2014"}]
[null,"Geographic Area / Service / Asset Class",null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'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},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"\"Geographic Area 1 - \"&'Business Details'!D12","v":"Geographic Area 1 - Moreton Bay Regional Council"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",null,null,123610,295031,53178.2,63493.9,85685.4]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,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",{"$f":"SUM(F17:F21)","v":0},0,123610,295031,53178.2,63493.9,{"$f":"SUM(L17:L20)","v":85685.4},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F27:F31)","v":0},0,0,0,0,0,{"$f":"SUM(L27:L30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F35:F39)","v":0},0,0,0,0,0,{"$f":"SUM(L35:L38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F43:F47)","v":0},0,0,0,0,0,{"$f":"SUM(L43:L46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F51:F55)","v":0},0,0,0,0,0,{"$f":"SUM(L51:L54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F59:F63)","v":0},0,0,0,0,0,{"$f":"SUM(L59:L62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F67:F71)","v":0},0,0,0,0,0,{"$f":"SUM(L67:L70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F75:F79)","v":0},0,0,0,0,0,{"$f":"SUM(L75:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F83:F87)","v":0},0,0,0,0,0,{"$f":"SUM(L83:L86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F91:F95)","v":0},0,0,0,0,0,{"$f":"SUM(L91:L94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F99:F103)","v":0},0,0,0,0,0,{"$f":"SUM(L99:L102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F123:F127)","v":0},0,0,0,0,0,{"$f":"SUM(L123:L126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F131:F135)","v":0},0,0,0,0,0,{"$f":"SUM(L131:L134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F151:F155)","v":0},0,0,0,0,0,{"$f":"SUM(L151:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F275:F279)","v":0},0,0,0,0,0,{"$f":"SUM(L275:L278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F283:F287)","v":0},0,0,0,0,0,{"$f":"SUM(L283:L286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F291:F295)","v":0},0,0,0,0,0,{"$f":"SUM(L291:L294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F299:F303)","v":0},0,0,0,0,0,{"$f":"SUM(L299:L302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F307:F311)","v":0},0,0,0,0,0,{"$f":"SUM(L307:L310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F315:F319)","v":0},0,0,0,0,0,{"$f":"SUM(L315:L318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F323:F327)","v":0},0,0,0,0,0,{"$f":"SUM(L323:L326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F331:F335)","v":0},0,0,0,0,0,{"$f":"SUM(L331:L334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F339:F343)","v":0},0,0,0,0,0,{"$f":"SUM(L339:L342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F347:F351)","v":0},0,0,0,0,0,{"$f":"SUM(L347:L350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F371:F375)","v":0},0,0,0,0,0,{"$f":"SUM(L371:L374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F379:F383)","v":0},0,0,0,0,0,{"$f":"SUM(L379:L382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F398:F402)","v":0},0,0,0,0,0,{"$f":"SUM(L398:L401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F406:F410)","v":0},0,0,0,0,0,{"$f":"SUM(L406:L409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F414:F418)","v":0},0,0,0,0,0,{"$f":"SUM(L414:L417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F422:F426)","v":0},0,0,0,0,0,{"$f":"SUM(L422:L425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F430:F434)","v":0},0,0,0,0,0,{"$f":"SUM(L430:L433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F438:F442)","v":0},0,0,0,0,0,{"$f":"SUM(L438:L441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F446:F450)","v":0},0,0,0,0,0,{"$f":"SUM(L446:L449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F454:F458)","v":0},0,0,0,0,0,{"$f":"SUM(L454:L457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F462:F466)","v":0},0,0,0,0,0,{"$f":"SUM(L462:L465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F470:F474)","v":0},0,0,0,0,0,{"$f":"SUM(L470:L473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F494:F498)","v":0},0,0,0,0,0,{"$f":"SUM(L494:L497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F502:F506)","v":0},0,0,0,0,0,{"$f":"SUM(L502:L505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F521:F525)","v":0},0,0,0,0,0,{"$f":"SUM(L521:L524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F644:F648)","v":0},0,0,0,0,0,{"$f":"SUM(L644:L647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Sunshine Coast Regional Council"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$783:$D$1517,$D773,F$783:F$1517)","v":0},0,54954,110850.7,96623.7,115575.6,82523,{"$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",0,0,{"$f":"SUMIF($D$783:$D$1517,$D774,H$783:H$1517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F773:F777)","v":0},0,54954,110850.7,96623.7,115575.6,{"$f":"SUM(L773:L776)","v":82523},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F783:F787)","v":0},0,0,0,0,0,{"$f":"SUM(L783:L786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F791:F795)","v":0},0,0,0,0,0,{"$f":"SUM(L791:L794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F799:F803)","v":0},0,0,0,0,0,{"$f":"SUM(L799:L802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F807:F811)","v":0},0,0,0,0,0,{"$f":"SUM(L807:L810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F815:F819)","v":0},0,0,0,0,0,{"$f":"SUM(L815:L818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F823:F827)","v":0},0,0,0,0,0,{"$f":"SUM(L823:L826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F831:F835)","v":0},0,0,0,0,0,{"$f":"SUM(L831:L834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F839:F843)","v":0},0,0,0,0,0,{"$f":"SUM(L839:L842)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F847:F851)","v":0},0,0,0,0,0,{"$f":"SUM(L847:L850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F855:F859)","v":0},0,0,0,0,0,{"$f":"SUM(L855:L858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F879:F883)","v":0},0,0,0,0,0,{"$f":"SUM(L879:L882)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F887:F891)","v":0},0,0,0,0,0,{"$f":"SUM(L887:L890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F907:F911)","v":0},0,0,0,0,0,{"$f":"SUM(L907:L910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L982)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1014)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1022)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1031:F1035)","v":0},0,0,0,0,0,{"$f":"SUM(L1031:L1034)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1039:F1043)","v":0},0,0,0,0,0,{"$f":"SUM(L1039:L1042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1047:F1051)","v":0},0,0,0,0,0,{"$f":"SUM(L1047:L1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1055:F1059)","v":0},0,0,0,0,0,{"$f":"SUM(L1055:L1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1063:F1067)","v":0},0,0,0,0,0,{"$f":"SUM(L1063:L1066)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1071:F1075)","v":0},0,0,0,0,0,{"$f":"SUM(L1071:L1074)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1079:F1083)","v":0},0,0,0,0,0,{"$f":"SUM(L1079:L1082)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1087:F1091)","v":0},0,0,0,0,0,{"$f":"SUM(L1087:L1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1095:F1099)","v":0},0,0,0,0,0,{"$f":"SUM(L1095:L1098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1103:F1107)","v":0},0,0,0,0,0,{"$f":"SUM(L1103:L1106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1127:F1131)","v":0},0,0,0,0,0,{"$f":"SUM(L1127:L1130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1135:F1139)","v":0},0,0,0,0,0,{"$f":"SUM(L1135:L1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1154:F1158)","v":0},0,0,0,0,0,{"$f":"SUM(L1154:L1157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1162:F1166)","v":0},0,0,0,0,0,{"$f":"SUM(L1162:L1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1170:F1174)","v":0},0,0,0,0,0,{"$f":"SUM(L1170:L1173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1178:F1182)","v":0},0,0,0,0,0,{"$f":"SUM(L1178:L1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1186:F1190)","v":0},0,0,0,0,0,{"$f":"SUM(L1186:L1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1194:F1198)","v":0},0,0,0,0,0,{"$f":"SUM(L1194:L1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1202:F1206)","v":0},0,0,0,0,0,{"$f":"SUM(L1202:L1205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1210:F1214)","v":0},0,0,0,0,0,{"$f":"SUM(L1210:L1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1218:F1222)","v":0},0,0,0,0,0,{"$f":"SUM(L1218:L1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1226:F1230)","v":0},0,0,0,0,0,{"$f":"SUM(L1226:L1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1250:F1254)","v":0},0,0,0,0,0,{"$f":"SUM(L1250:L1253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1258:F1262)","v":0},0,0,0,0,0,{"$f":"SUM(L1258:L1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1277:F1281)","v":0},0,0,0,0,0,{"$f":"SUM(L1277:L1280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1285:F1289)","v":0},0,0,0,0,0,{"$f":"SUM(L1285:L1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1293:F1297)","v":0},0,0,0,0,0,{"$f":"SUM(L1293:L1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1301:F1305)","v":0},0,0,0,0,0,{"$f":"SUM(L1301:L1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1309:F1313)","v":0},0,0,0,0,0,{"$f":"SUM(L1309:L1312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1317:F1321)","v":0},0,0,0,0,0,{"$f":"SUM(L1317:L1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1325:F1329)","v":0},0,0,0,0,0,{"$f":"SUM(L1325:L1328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1333:F1337)","v":0},0,0,0,0,0,{"$f":"SUM(L1333:L1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1341:F1345)","v":0},0,0,0,0,0,{"$f":"SUM(L1341:L1344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1349:F1353)","v":0},0,0,0,0,0,{"$f":"SUM(L1349:L1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1357:F1361)","v":0},0,0,0,0,0,{"$f":"SUM(L1357:L1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1365:F1369)","v":0},0,0,0,0,0,{"$f":"SUM(L1365:L1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1373:F1377)","v":0},0,0,0,0,0,{"$f":"SUM(L1373:L1376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1381:F1385)","v":0},0,0,0,0,0,{"$f":"SUM(L1381:L1384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1389:F1393)","v":0},0,0,0,0,0,{"$f":"SUM(L1389:L1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1400:F1404)","v":0},0,0,0,0,0,{"$f":"SUM(L1400:L1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1408:F1412)","v":0},0,0,0,0,0,{"$f":"SUM(L1408:L1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1416:F1420)","v":0},0,0,0,0,0,{"$f":"SUM(L1416:L1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1424:F1428)","v":0},0,0,0,0,0,{"$f":"SUM(L1424:L1427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1432:F1436)","v":0},0,0,0,0,0,{"$f":"SUM(L1432:L1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1440:F1444)","v":0},0,0,0,0,0,{"$f":"SUM(L1440:L1443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1448:F1452)","v":0},0,0,0,0,0,{"$f":"SUM(L1448:L1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1456:F1460)","v":0},0,0,0,0,0,{"$f":"SUM(L1456:L1459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1464:F1468)","v":0},0,0,0,0,0,{"$f":"SUM(L1464:L1467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1472:F1476)","v":0},0,0,0,0,0,{"$f":"SUM(L1472:L1475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1480:F1484)","v":0},0,0,0,0,0,{"$f":"SUM(L1480:L1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1488:F1492)","v":0},0,0,0,0,0,{"$f":"SUM(L1488:L1491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1496:F1500)","v":0},0,0,0,0,0,{"$f":"SUM(L1496:L1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1504:F1508)","v":0},0,0,0,0,0,{"$f":"SUM(L1504:L1507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1512:F1516)","v":0},0,0,0,0,0,{"$f":"SUM(L1512:L1515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"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},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1529,F$1539:F$2273)","v":0},{"$f":"SUMIF($D$1539:$D$2273,$D1529,G$1539:G$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1530,F$1539:F$2273)","v":0},{"$f":"SUMIF($D$1539:$D$2273,$D1530,G$1539:G$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1531,F$1539:F$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1532,F$1539:F$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1533,F$1539:F$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1529:F1533)","v":0},0,0,0,0,0,{"$f":"SUM(L1529:L1532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1539:F1543)","v":0},0,0,0,0,0,{"$f":"SUM(L1539:L1542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$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",{"$f":"SUM(F1547:F1551)","v":0},0,0,0,0,0,{"$f":"SUM(L1547:L1550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1555:F1559)","v":0},0,0,0,0,0,{"$f":"SUM(L1555:L1558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1563:F1567)","v":0},0,0,0,0,0,{"$f":"SUM(L1563:L1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1571:F1575)","v":0},0,0,0,0,0,{"$f":"SUM(L1571:L1574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1579:F1583)","v":0},0,0,0,0,0,{"$f":"SUM(L1579:L1582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1587:F1591)","v":0},0,0,0,0,0,{"$f":"SUM(L1587:L1590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1595:F1599)","v":0},0,0,0,0,0,{"$f":"SUM(L1595:L1598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1603:F1607)","v":0},0,0,0,0,0,{"$f":"SUM(L1603:L1606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1611:F1615)","v":0},0,0,0,0,0,{"$f":"SUM(L1611:L1614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1635:F1639)","v":0},0,0,0,0,0,{"$f":"SUM(L1635:L1638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1643:F1647)","v":0},0,0,0,0,0,{"$f":"SUM(L1643:L1646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1654)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1663:F1667)","v":0},0,0,0,0,0,{"$f":"SUM(L1663:L1666)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1714)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1787:F1791)","v":0},0,0,0,0,0,{"$f":"SUM(L1787:L1790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1795:F1799)","v":0},0,0,0,0,0,{"$f":"SUM(L1795:L1798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1803:F1807)","v":0},0,0,0,0,0,{"$f":"SUM(L1803:L1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1811:F1815)","v":0},0,0,0,0,0,{"$f":"SUM(L1811:L1814)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1819:F1823)","v":0},0,0,0,0,0,{"$f":"SUM(L1819:L1822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1827:F1831)","v":0},0,0,0,0,0,{"$f":"SUM(L1827:L1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1835:F1839)","v":0},0,0,0,0,0,{"$f":"SUM(L1835:L1838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1843:F1847)","v":0},0,0,0,0,0,{"$f":"SUM(L1843:L1846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1851:F1855)","v":0},0,0,0,0,0,{"$f":"SUM(L1851:L1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1859:F1863)","v":0},0,0,0,0,0,{"$f":"SUM(L1859:L1862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1878)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1883:F1887)","v":0},0,0,0,0,0,{"$f":"SUM(L1883:L1886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1891:F1895)","v":0},0,0,0,0,0,{"$f":"SUM(L1891:L1894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1910:F1914)","v":0},0,0,0,0,0,{"$f":"SUM(L1910:L1913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1918:F1922)","v":0},0,0,0,0,0,{"$f":"SUM(L1918:L1921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1926:F1930)","v":0},0,0,0,0,0,{"$f":"SUM(L1926:L1929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1934:F1938)","v":0},0,0,0,0,0,{"$f":"SUM(L1934:L1937)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1942:F1946)","v":0},0,0,0,0,0,{"$f":"SUM(L1942:L1945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1950:F1954)","v":0},0,0,0,0,0,{"$f":"SUM(L1950:L1953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1958:F1962)","v":0},0,0,0,0,0,{"$f":"SUM(L1958:L1961)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1966:F1970)","v":0},0,0,0,0,0,{"$f":"SUM(L1966:L1969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1974:F1978)","v":0},0,0,0,0,0,{"$f":"SUM(L1974:L1977)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1982:F1986)","v":0},0,0,0,0,0,{"$f":"SUM(L1982:L1985)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L1993)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2006:F2010)","v":0},0,0,0,0,0,{"$f":"SUM(L2006:L2009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2014:F2018)","v":0},0,0,0,0,0,{"$f":"SUM(L2014:L2017)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2033:F2037)","v":0},0,0,0,0,0,{"$f":"SUM(L2033:L2036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2041:F2045)","v":0},0,0,0,0,0,{"$f":"SUM(L2041:L2044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2049:F2053)","v":0},0,0,0,0,0,{"$f":"SUM(L2049:L2052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2057:F2061)","v":0},0,0,0,0,0,{"$f":"SUM(L2057:L2060)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2065:F2069)","v":0},0,0,0,0,0,{"$f":"SUM(L2065:L2068)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2073:F2077)","v":0},0,0,0,0,0,{"$f":"SUM(L2073:L2076)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2081:F2085)","v":0},0,0,0,0,0,{"$f":"SUM(L2081:L2084)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2089:F2093)","v":0},0,0,0,0,0,{"$f":"SUM(L2089:L2092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2097:F2101)","v":0},0,0,0,0,0,{"$f":"SUM(L2097:L2100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2105:F2109)","v":0},0,0,0,0,0,{"$f":"SUM(L2105:L2108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2113:F2117)","v":0},0,0,0,0,0,{"$f":"SUM(L2113:L2116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2121:F2125)","v":0},0,0,0,0,0,{"$f":"SUM(L2121:L2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2129:F2133)","v":0},0,0,0,0,0,{"$f":"SUM(L2129:L2132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2137:F2141)","v":0},0,0,0,0,0,{"$f":"SUM(L2137:L2140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2145:F2149)","v":0},0,0,0,0,0,{"$f":"SUM(L2145:L2148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2156:F2160)","v":0},0,0,0,0,0,{"$f":"SUM(L2156:L2159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'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,{"$f":"SUM(L2260:L2263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"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:L2271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2285,F$2295:F$3029)","v":0},{"$f":"SUMIF($D$2295:$D$3029,$D2285,G$2295:G$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2286,F$2295:F$3029)","v":0},{"$f":"SUMIF($D$2295:$D$3029,$D2286,G$2295:G$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2287,F$2295:F$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2288,F$2295:F$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2289,F$2295:F$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2285:F2289)","v":0},0,0,0,0,0,{"$f":"SUM(L2285:L2288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2295:F2299)","v":0},0,0,0,0,0,{"$f":"SUM(L2295:L2298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2303:F2307)","v":0},0,0,0,0,0,{"$f":"SUM(L2303:L2306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2311:F2315)","v":0},0,0,0,0,0,{"$f":"SUM(L2311:L2314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2319:F2323)","v":0},0,0,0,0,0,{"$f":"SUM(L2319:L2322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2327:F2331)","v":0},0,0,0,0,0,{"$f":"SUM(L2327:L2330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2335:F2339)","v":0},0,0,0,0,0,{"$f":"SUM(L2335:L2338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2343:F2347)","v":0},0,0,0,0,0,{"$f":"SUM(L2343:L2346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2351:F2355)","v":0},0,0,0,0,0,{"$f":"SUM(L2351:L2354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2359:F2363)","v":0},0,0,0,0,0,{"$f":"SUM(L2359:L2362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2367:F2371)","v":0},0,0,0,0,0,{"$f":"SUM(L2367:L2370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2375:F2379)","v":0},0,0,0,0,0,{"$f":"SUM(L2375:L2378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2383:F2387)","v":0},0,0,0,0,0,{"$f":"SUM(L2383:L2386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2391:F2395)","v":0},0,0,0,0,0,{"$f":"SUM(L2391:L2394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2399:F2403)","v":0},0,0,0,0,0,{"$f":"SUM(L2399:L2402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2407:F2411)","v":0},0,0,0,0,0,{"$f":"SUM(L2407:L2410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2419:F2423)","v":0},0,0,0,0,0,{"$f":"SUM(L2419:L2422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2427:F2431)","v":0},0,0,0,0,0,{"$f":"SUM(L2427:L2430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2435:F2439)","v":0},0,0,0,0,0,{"$f":"SUM(L2435:L2438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2443:F2447)","v":0},0,0,0,0,0,{"$f":"SUM(L2443:L2446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2451:F2455)","v":0},0,0,0,0,0,{"$f":"SUM(L2451:L2454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2459:F2463)","v":0},0,0,0,0,0,{"$f":"SUM(L2459:L2462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2467:F2471)","v":0},0,0,0,0,0,{"$f":"SUM(L2467:L2470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2475:F2479)","v":0},0,0,0,0,0,{"$f":"SUM(L2475:L2478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2483:F2487)","v":0},0,0,0,0,0,{"$f":"SUM(L2483:L2486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2491:F2495)","v":0},0,0,0,0,0,{"$f":"SUM(L2491:L2494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2499:F2503)","v":0},0,0,0,0,0,{"$f":"SUM(L2499:L2502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2507:F2511)","v":0},0,0,0,0,0,{"$f":"SUM(L2507:L2510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2515:F2519)","v":0},0,0,0,0,0,{"$f":"SUM(L2515:L2518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2523:F2527)","v":0},0,0,0,0,0,{"$f":"SUM(L2523:L2526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2531:F2535)","v":0},0,0,0,0,0,{"$f":"SUM(L2531:L2534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2543:F2547)","v":0},0,0,0,0,0,{"$f":"SUM(L2543:L2546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2551:F2555)","v":0},0,0,0,0,0,{"$f":"SUM(L2551:L2554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2559:F2563)","v":0},0,0,0,0,0,{"$f":"SUM(L2559:L2562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2567:F2571)","v":0},0,0,0,0,0,{"$f":"SUM(L2567:L2570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2575:F2579)","v":0},0,0,0,0,0,{"$f":"SUM(L2575:L2578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2583:F2587)","v":0},0,0,0,0,0,{"$f":"SUM(L2583:L2586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2591:F2595)","v":0},0,0,0,0,0,{"$f":"SUM(L2591:L2594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2599:F2603)","v":0},0,0,0,0,0,{"$f":"SUM(L2599:L2602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2607:F2611)","v":0},0,0,0,0,0,{"$f":"SUM(L2607:L2610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2615:F2619)","v":0},0,0,0,0,0,{"$f":"SUM(L2615:L2618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2623:F2627)","v":0},0,0,0,0,0,{"$f":"SUM(L2623:L2626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2631:F2635)","v":0},0,0,0,0,0,{"$f":"SUM(L2631:L2634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2639:F2643)","v":0},0,0,0,0,0,{"$f":"SUM(L2639:L2642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2647:F2651)","v":0},0,0,0,0,0,{"$f":"SUM(L2647:L2650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2655:F2659)","v":0},0,0,0,0,0,{"$f":"SUM(L2655:L2658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2666:F2670)","v":0},0,0,0,0,0,{"$f":"SUM(L2666:L2669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2674:F2678)","v":0},0,0,0,0,0,{"$f":"SUM(L2674:L2677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2682:F2686)","v":0},0,0,0,0,0,{"$f":"SUM(L2682:L2685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2690:F2694)","v":0},0,0,0,0,0,{"$f":"SUM(L2690:L2693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2698:F2702)","v":0},0,0,0,0,0,{"$f":"SUM(L2698:L2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2706:F2710)","v":0},0,0,0,0,0,{"$f":"SUM(L2706:L2709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2714:F2718)","v":0},0,0,0,0,0,{"$f":"SUM(L2714:L2717)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2722:F2726)","v":0},0,0,0,0,0,{"$f":"SUM(L2722:L2725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2730:F2734)","v":0},0,0,0,0,0,{"$f":"SUM(L2730:L2733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2738:F2742)","v":0},0,0,0,0,0,{"$f":"SUM(L2738:L2741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2746:F2750)","v":0},0,0,0,0,0,{"$f":"SUM(L2746:L2749)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2754:F2758)","v":0},0,0,0,0,0,{"$f":"SUM(L2754:L2757)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2762:F2766)","v":0},0,0,0,0,0,{"$f":"SUM(L2762:L2765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2770:F2774)","v":0},0,0,0,0,0,{"$f":"SUM(L2770:L2773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2778:F2782)","v":0},0,0,0,0,0,{"$f":"SUM(L2778:L2781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2789:F2793)","v":0},0,0,0,0,0,{"$f":"SUM(L2789:L2792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2797:F2801)","v":0},0,0,0,0,0,{"$f":"SUM(L2797:L2800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2805:F2809)","v":0},0,0,0,0,0,{"$f":"SUM(L2805:L2808)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2813:F2817)","v":0},0,0,0,0,0,{"$f":"SUM(L2813:L2816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2821:F2825)","v":0},0,0,0,0,0,{"$f":"SUM(L2821:L2824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2829:F2833)","v":0},0,0,0,0,0,{"$f":"SUM(L2829:L2832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2837:F2841)","v":0},0,0,0,0,0,{"$f":"SUM(L2837:L2840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2845:F2849)","v":0},0,0,0,0,0,{"$f":"SUM(L2845:L2848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2853:F2857)","v":0},0,0,0,0,0,{"$f":"SUM(L2853:L2856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2861:F2865)","v":0},0,0,0,0,0,{"$f":"SUM(L2861:L2864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2869:F2873)","v":0},0,0,0,0,0,{"$f":"SUM(L2869:L2872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2877:F2881)","v":0},0,0,0,0,0,{"$f":"SUM(L2877:L2880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2885:F2889)","v":0},0,0,0,0,0,{"$f":"SUM(L2885:L2888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2893:F2897)","v":0},0,0,0,0,0,{"$f":"SUM(L2893:L2896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2901:F2905)","v":0},0,0,0,0,0,{"$f":"SUM(L2901:L2904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2912:F2916)","v":0},0,0,0,0,0,{"$f":"SUM(L2912:L2915)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2920:F2924)","v":0},0,0,0,0,0,{"$f":"SUM(L2920:L2923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2928:F2932)","v":0},0,0,0,0,0,{"$f":"SUM(L2928:L2931)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2936:F2940)","v":0},0,0,0,0,0,{"$f":"SUM(L2936:L2939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2944:F2948)","v":0},0,0,0,0,0,{"$f":"SUM(L2944:L2947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2952:F2956)","v":0},0,0,0,0,0,{"$f":"SUM(L2952:L2955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2960:F2964)","v":0},0,0,0,0,0,{"$f":"SUM(L2960:L2963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2968:F2972)","v":0},0,0,0,0,0,{"$f":"SUM(L2968:L2971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2976:F2980)","v":0},0,0,0,0,0,{"$f":"SUM(L2976:L2979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2984:F2988)","v":0},0,0,0,0,0,{"$f":"SUM(L2984:L2987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2992:F2996)","v":0},0,0,0,0,0,{"$f":"SUM(L2992:L2995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3000:F3004)","v":0},0,0,0,0,0,{"$f":"SUM(L3000:L3003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3008:F3012)","v":0},0,0,0,0,0,{"$f":"SUM(L3008:L3011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3016:F3020)","v":0},0,0,0,0,0,{"$f":"SUM(L3016:L3019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3024:F3028)","v":0},0,0,0,0,0,{"$f":"SUM(L3024:L3027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - N/A"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3041,F$3051:F$3785)","v":0},{"$f":"SUMIF($D$3051:$D$3785,$D3041,G$3051:G$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3042,F$3051:F$3785)","v":0},{"$f":"SUMIF($D$3051:$D$3785,$D3042,G$3051:G$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3043,F$3051:F$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3044,F$3051:F$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3045,F$3051:F$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3041:F3045)","v":0},0,0,0,0,0,{"$f":"SUM(L3041:L3044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3051:F3055)","v":0},0,0,0,0,0,{"$f":"SUM(L3051:L3054)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3059:F3063)","v":0},0,0,0,0,0,{"$f":"SUM(L3059:L3062)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3067:F3071)","v":0},0,0,0,0,0,{"$f":"SUM(L3067:L3070)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3075:F3079)","v":0},0,0,0,0,0,{"$f":"SUM(L3075:L3078)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3083:F3087)","v":0},0,0,0,0,0,{"$f":"SUM(L3083:L3086)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3091:F3095)","v":0},0,0,0,0,0,{"$f":"SUM(L3091:L3094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3099:F3103)","v":0},0,0,0,0,0,{"$f":"SUM(L3099:L3102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3107:F3111)","v":0},0,0,0,0,0,{"$f":"SUM(L3107:L3110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3115:F3119)","v":0},0,0,0,0,0,{"$f":"SUM(L3115:L3118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3123:F3127)","v":0},0,0,0,0,0,{"$f":"SUM(L3123:L3126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3131:F3135)","v":0},0,0,0,0,0,{"$f":"SUM(L3131:L3134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3139:F3143)","v":0},0,0,0,0,0,{"$f":"SUM(L3139:L3142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3147:F3151)","v":0},0,0,0,0,0,{"$f":"SUM(L3147:L3150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3155:F3159)","v":0},0,0,0,0,0,{"$f":"SUM(L3155:L3158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3163:F3167)","v":0},0,0,0,0,0,{"$f":"SUM(L3163:L3166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3175:F3179)","v":0},0,0,0,0,0,{"$f":"SUM(L3175:L3178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3183:F3187)","v":0},0,0,0,0,0,{"$f":"SUM(L3183:L3186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3191:F3195)","v":0},0,0,0,0,0,{"$f":"SUM(L3191:L3194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3199:F3203)","v":0},0,0,0,0,0,{"$f":"SUM(L3199:L3202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3207:F3211)","v":0},0,0,0,0,0,{"$f":"SUM(L3207:L3210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3215:F3219)","v":0},0,0,0,0,0,{"$f":"SUM(L3215:L3218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3223:F3227)","v":0},0,0,0,0,0,{"$f":"SUM(L3223:L3226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3231:F3235)","v":0},0,0,0,0,0,{"$f":"SUM(L3231:L3234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3239:F3243)","v":0},0,0,0,0,0,{"$f":"SUM(L3239:L3242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3247:F3251)","v":0},0,0,0,0,0,{"$f":"SUM(L3247:L3250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3255:F3259)","v":0},0,0,0,0,0,{"$f":"SUM(L3255:L3258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3263:F3267)","v":0},0,0,0,0,0,{"$f":"SUM(L3263:L3266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3271:F3275)","v":0},0,0,0,0,0,{"$f":"SUM(L3271:L3274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3279:F3283)","v":0},0,0,0,0,0,{"$f":"SUM(L3279:L3282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3287:F3291)","v":0},0,0,0,0,0,{"$f":"SUM(L3287:L3290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3299:F3303)","v":0},0,0,0,0,0,{"$f":"SUM(L3299:L3302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3307:F3311)","v":0},0,0,0,0,0,{"$f":"SUM(L3307:L3310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3315:F3319)","v":0},0,0,0,0,0,{"$f":"SUM(L3315:L3318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3323:F3327)","v":0},0,0,0,0,0,{"$f":"SUM(L3323:L3326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3331:F3335)","v":0},0,0,0,0,0,{"$f":"SUM(L3331:L3334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3339:F3343)","v":0},0,0,0,0,0,{"$f":"SUM(L3339:L3342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3347:F3351)","v":0},0,0,0,0,0,{"$f":"SUM(L3347:L3350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3355:F3359)","v":0},0,0,0,0,0,{"$f":"SUM(L3355:L3358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3363:F3367)","v":0},0,0,0,0,0,{"$f":"SUM(L3363:L3366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3371:F3375)","v":0},0,0,0,0,0,{"$f":"SUM(L3371:L3374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3379:F3383)","v":0},0,0,0,0,0,{"$f":"SUM(L3379:L3382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3387:F3391)","v":0},0,0,0,0,0,{"$f":"SUM(L3387:L3390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3395:F3399)","v":0},0,0,0,0,0,{"$f":"SUM(L3395:L3398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3403:F3407)","v":0},0,0,0,0,0,{"$f":"SUM(L3403:L3406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3411:F3415)","v":0},0,0,0,0,0,{"$f":"SUM(L3411:L3414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3422:F3426)","v":0},0,0,0,0,0,{"$f":"SUM(L3422:L3425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3430:F3434)","v":0},0,0,0,0,0,{"$f":"SUM(L3430:L3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3438:F3442)","v":0},0,0,0,0,0,{"$f":"SUM(L3438:L3441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3446:F3450)","v":0},0,0,0,0,0,{"$f":"SUM(L3446:L3449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3454:F3458)","v":0},0,0,0,0,0,{"$f":"SUM(L3454:L3457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3462:F3466)","v":0},0,0,0,0,0,{"$f":"SUM(L3462:L3465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3470:F3474)","v":0},0,0,0,0,0,{"$f":"SUM(L3470:L3473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3478:F3482)","v":0},0,0,0,0,0,{"$f":"SUM(L3478:L3481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3486:F3490)","v":0},0,0,0,0,0,{"$f":"SUM(L3486:L3489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3494:F3498)","v":0},0,0,0,0,0,{"$f":"SUM(L3494:L3497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3502:F3506)","v":0},0,0,0,0,0,{"$f":"SUM(L3502:L3505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3510:F3514)","v":0},0,0,0,0,0,{"$f":"SUM(L3510:L3513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3518:F3522)","v":0},0,0,0,0,0,{"$f":"SUM(L3518:L3521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3526:F3530)","v":0},0,0,0,0,0,{"$f":"SUM(L3526:L3529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3534:F3538)","v":0},0,0,0,0,0,{"$f":"SUM(L3534:L3537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3545:F3549)","v":0},0,0,0,0,0,{"$f":"SUM(L3545:L3548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3553:F3557)","v":0},0,0,0,0,0,{"$f":"SUM(L3553:L3556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3561:F3565)","v":0},0,0,0,0,0,{"$f":"SUM(L3561:L3564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3569:F3573)","v":0},0,0,0,0,0,{"$f":"SUM(L3569:L3572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3577:F3581)","v":0},0,0,0,0,0,{"$f":"SUM(L3577:L3580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3585:F3589)","v":0},0,0,0,0,0,{"$f":"SUM(L3585:L3588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3593:F3597)","v":0},0,0,0,0,0,{"$f":"SUM(L3593:L3596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3601:F3605)","v":0},0,0,0,0,0,{"$f":"SUM(L3601:L3604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3609:F3613)","v":0},0,0,0,0,0,{"$f":"SUM(L3609:L3612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3617:F3621)","v":0},0,0,0,0,0,{"$f":"SUM(L3617:L3620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3625:F3629)","v":0},0,0,0,0,0,{"$f":"SUM(L3625:L3628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3633:F3637)","v":0},0,0,0,0,0,{"$f":"SUM(L3633:L3636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3641:F3645)","v":0},0,0,0,0,0,{"$f":"SUM(L3641:L3644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3649:F3653)","v":0},0,0,0,0,0,{"$f":"SUM(L3649:L3652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3657:F3661)","v":0},0,0,0,0,0,{"$f":"SUM(L3657:L3660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3668:F3672)","v":0},0,0,0,0,0,{"$f":"SUM(L3668:L3671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3676:F3680)","v":0},0,0,0,0,0,{"$f":"SUM(L3676:L3679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3684:F3688)","v":0},0,0,0,0,0,{"$f":"SUM(L3684:L3687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3692:F3696)","v":0},0,0,0,0,0,{"$f":"SUM(L3692:L3695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3700:F3704)","v":0},0,0,0,0,0,{"$f":"SUM(L3700:L3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3708:F3712)","v":0},0,0,0,0,0,{"$f":"SUM(L3708:L3711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3716:F3720)","v":0},0,0,0,0,0,{"$f":"SUM(L3716:L3719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3724:F3728)","v":0},0,0,0,0,0,{"$f":"SUM(L3724:L3727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3732:F3736)","v":0},0,0,0,0,0,{"$f":"SUM(L3732:L3735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3740:F3744)","v":0},0,0,0,0,0,{"$f":"SUM(L3740:L3743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3748:F3752)","v":0},0,0,0,0,0,{"$f":"SUM(L3748:L3751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3756:F3760)","v":0},0,0,0,0,0,{"$f":"SUM(L3756:L3759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3764:F3768)","v":0},0,0,0,0,0,{"$f":"SUM(L3764:L3767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3772:F3776)","v":0},0,0,0,0,0,{"$f":"SUM(L3772:L3775)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3780:F3784)","v":0},0,0,0,0,0,{"$f":"SUM(L3780:L3783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":0},0,0,0,0,0,{"$f":"SUM(L32,L40,L48,L56,L64,L72,L80,L88,L96,L104,L112,L120,L128,L136,L144)+SUM(L788,L796,L804,L812,L820,L828,L836,L844,L852,L860,L868,L876,L884,L892,L900)+SUM(L1544,L1552,L1560,L1568,L1576,L1584,L1592,L1600,L1608,L1616,L1624,L1632,L1640+L1648,L1656)+SUM(L2300,L2308,L2316,L2324,L2332,L2340,L2348,L2356,L2364,L2372,L2380,L2388,L2396,L2404,L2412)+SUM(L3056,L3064,L3072,L3080,L3088,L3096,L3104,L3112,L3120,L3128,L3136,L3144,L3152,L3160,L3168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core water services",null,"$'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":0},0,0,0,0,0,{"$f":"SUM(L3791:L3793)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"SUM(F280,F288,F296,F304,F312,F320,F328,F336,F344,F352,F360,F368,F376,F384,F392)+SUM(F1036,F1044,F1052,F1060,F1068,F1076,F1084,F1092,F1100,F1108,F1116,F1124,F1132,F1140,F1148)+SUM(F1792,F1800,F1808:F1809,F1816,F1824,F1832,F1840,F1848,F1856,F1864,F1872,F1880,F1888,F1896,F1904)+SUM(F2548,F2556,F2564,F2572,F2580,F2588,F2596,F2604,F2612,F2620,F2628,F2636,F2644,F2652,F2660)+SUM(F3304,F3312,F3320,F3328,F3336,F3344,F3352,F3360,F3368,F3376,F3384,F3392,F3400,F3408,F3416)","v":0},0,0,0,0,0,{"$f":"SUM(L280,L288,L296,L304,L312,L320,L328,L336,L344,L352,L360,L368,L376,L384,L392)+SUM(L1036,L1044,L1052,L1060,L1068,L1076,L1084,L1092,L1100,L1108,L1116,L1124,L1132,L1140,L1148)+SUM(L1792,L1800,L1808:L1809,L1816,L1824,L1832,L1840,L1848,L1856,L1864,L1872,L1880,L1888,L1896,L1904)+SUM(L2548,L2556,L2564,L2572,L2580,L2588,L2596,L2604,L2612,L2620,L2628,L2636,L2644,L2652,L2660)+SUM(L3304,L3312,L3320,L3328,L3336,L3344,L3352,L3360,L3368,L3376,L3384,L3392,L3400,L3408,L3416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trade waste",null,"$'000",{"$f":"SUM(F403,F411,F419,F427,F435,F443,F451,F459,F467,F475,F483,F491,F499,F507,F515)+SUM(F1159,F1167,F1175,F1183,F1191,F1199,F1207,F1215,F1223,F1231,F1239,F1247,F1255,F1263,F1271)+SUM(F1915,F1923,F1931,F1939,F1947,F1955,F1963,F1971,F1979,F1987,F1995,F2003,F2011,F2019,F2027)+SUM(F2671,F2679,F2687,F2695,F2703,F2711,F2719,F2727,F2735,F2743,F2751,F2759,F2767,F2775,F2783)+SUM(F3427,F3435,F3443,F3451,F3459,F3467,F3475,F3483,F3491,F3499,F3507,F3515,F3523,F3531,F3539)","v":0},0,0,0,0,0,{"$f":"SUM(L403,L411,L419,L427,L435,L443,L451,L459,L467,L475,L483,L491,L499,L507,L515)+SUM(L1159,L1167,L1175,L1183,L1191,L1199,L1207,L1215,L1223,L1231,L1239,L1247,L1255,L1263,L1271)+SUM(L1915,L1923,L1931,L1939,L1947,L1955,L1963,L1971,L1979,L1987,L1995,L2003,L2011,L2019,L2027)+SUM(L2671,L2679,L2687,L2695,L2703,L2711,L2719,L2727,L2735,L2743,L2751,L2759,L2767,L2775,L2783)+SUM(L3427,L3435,L3443,L3451,L3459,L3467,L3475,L3483,L3491,L3499,L3507,L3515,L3523,L3531,L3539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"SUM(F526,F534,F542,F550,F558,F566,F574,F582,F590,F598,F606,F614,F622,F630,F638)+ SUM(F1282,F1290,F1298,F1306,F1314,F1322,F1330,F1338,F1346,F1354,F1362,F1370,F1378,F1386,F1394)+SUM(F2046,F2054,F2062,F2070,F2078,F2086,F2038,F2094,F2102,F2110,F2118,F2126,F2134,F2142,F2150)+SUM(F2794,F2802,F2810,F2818,F2826,F2834,F2842,F2850,F2858,F2866,F2874,F2882,F2890,F2898,F2906)+SUM(F3550,F3558,F3566,F3574,F3582,F3590,F3598,F3606,F3614,F3622,F3630,F3638,F3646,F3654,F3662)","v":0},0,0,0,0,0,{"$f":"SUM(L526,L534,L542,L550,L558,L566,L574,L582,L590,L598,L606,L614,L622,L630,L638)+ SUM(L1282,L1290,L1298,L1306,L1314,L1322,L1330,L1338,L1346,L1354,L1362,L1370,L1378,L1386,L1394)+SUM(L2046,L2054,L2062,L2070,L2078,L2086,L2038,L2094,L2102,L2110,L2118,L2126,L2134,L2142,L2150)+SUM(L2794,L2802,L2810,L2818,L2826,L2834,L2842,L2850,L2858,L2866,L2874,L2882,L2890,L2898,L2906)+SUM(L3550,L3558,L3566,L3574,L3582,L3590,L3598,L3606,L3614,L3622,L3630,L3638,L3646,L3654,L3662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OPERATING EXPENDITURES",null,null,"$'000",{"$f":"SUM(F3797:F3799)","v":0},0,0,0,0,0,{"$f":"SUM(L3797:L3799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"SUM(F649,F657,F665,F673,F681,F689,F697,F705,F713,F721,F729,F737,F745,F753,F761)+SUM(F1405,F1413,F1421,F1429,F1437,F1445,F1453,F1461,F1469,F1477,F1485,F1493,F1501,F1509,F1517)+SUM(F2161,F2169,F2177,F2185,F2193,F2201,F2209,F2217,F2273,F2265,F2257,F2249,F2241,F2233,F2225)+SUM(F2917,F2925,F2933,F2941,F2949,F2957,F2965,F2973,F2981,F2989,F2997,F3005,F3013,F3021,F3029)+SUM(F3673,F3681,F3689,F3697,F3705,F3713,F3721,F3729,F3737,F3745,F3753,F3761,F3769,F3777,F3785)","v":0},0,0,0,0,0,{"$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 OPERATING EXPENDITURES",null,null,"$'000",{"$f":"SUM(F3803,F3800,F3794)","v":0},0,0,0,0,0,{"$f":"SUM(L3803,L3800,L3794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.6.2","index":17,"n_rows":112,"n_cols":78,"rows_kept":112,"cut":false,"hidden":false,"merged":[[15,2,17,11],[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$9,\" - \")","v":"Capital Expenditure for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472) - "}]
[null,{"$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,"Refer to 5.6.2 Supplementary Worksheet",null,null,null,null,null,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,"$"]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[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,null,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,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":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Moreton Bay Regional Council"}]
[{"$f":"'Business Details'!D13","v":"Sunshine Coast Regional Council"}]
[{"$f":"'Business Details'!D14","v":"N/A"}]
[{"$f":"'Business Details'!D15","v":"N/A"}]
[{"$f":"'Business Details'!D16","v":"N/A"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
[]
["Driver type"]
["Growth"]
["Renewal of Existing Infrastructure"]
["Improvements"]
["compliance"]

{"sheet":"5.6.2 Supplementary","index":18,"n_rows":571,"n_cols":41,"rows_kept":571,"cut":false,"hidden":false,"merged":[[3,5,3,6],[4,5,4,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",151535708,136843791,117256884,128065024,194539423,null,null,"OCAM",25773209.941148948,24825175.329400327,27187843.415585458,33674122.510421097,null,null,null,null,"Interest",null,5591340.8298706822,4851134.0935845748,5616514.9739594292,9397421.177397307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OCAM Capital",142300509,129531621,113075353,120203190,188478068,null,null,"Check",0,0,0,0,null,null,null,null,"Check",null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Interest Capital",91678628,83605552,81109076,104511203,177608278]
["Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided by Project Scheduler in Capital Delivery and Management Accountant Corporate",null,"Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD",null,"Provided By Management Accountant - IPCD",null,null,null,"Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD and Corporate","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD","Provided By Management Accountant - IPCD",null,"Based on 13/14 OCAM","Provided By Management Accountant - IPCD","Provided LTFM as per 13-14 budget board papers","Provided LTFM as per 13-14 budget board papers","Provided LTFM as per 13-14 budget board papers","Provided LTFM as per 13-14 budget board papers",null,null,null,null,null,"Provided By Management Accountant - IPCD","Provided LTFM as per 13-14 budget board papers","Provided LTFM as per 13-14 budget board papers","Provided LTFM as per 13-14 budget board papers","Provided LTFM as per 13-14 budget board papers"]
["F1 System","F1 System","F1 System","F1 System","F1 System","Based on 1st May Schedule Update - P6 (for ISD Projects)",null,"F1 System","F1 System","Unknown","F1 System","Unknown","Unknown","Unknown","F1 System","F1 System","F1 System","F1 System","F1 System","Budget Module F1","Budget Module F1","Budget Module F1","Budget Module F1","Budget Module F1",null,null,"Budget Module F1","Budget Module F1","Budget Module F1","Budget Module F1","Budget Module F1",null,null,null,null,null,"Budget Module F1","Budget Module F1","Budget Module F1","Budget Module F1","Budget Module F1"]
["Division","Capital Group","Project Number","Project Name","Project Description/Justification","Start Date ","Completion Date","Responsible Officer","Cost Driver","Asset Life","Asset Class","Asset Category","Asset Group","QCA Service","QCA Sub Service","Product Type","Region","Function","Forecasted Exp.FY 12/13","Budgeted Exp. FY 13/14","Budgeted Exp. FY 14/15","Budgeted Exp. FY 15/16","Budgeted Exp. FY 16/17","Budgeted Exp. FY 17/18","13/14 to 17/18","OCAM Applicable","Budgeted OCAM FY 13/14","Budgeted OCAM FY 14/15","Budgeted OCAM FY 15/16","Budgeted OCAM FY 16/17","Budgeted OCAM FY 17/18","Interest Applicable 13/14","Interest Applicable 14/15","Interest Applicable 15/16","Interest Applicable 16/17","Interest Applicable 17/18","Budgeted Interest Cap. FY 13/14","Budgeted Interest Cap. FY 14/15","Budgeted Interest Cap. FY 15/16","Budgeted Interest Cap. FY 16/17","Budgeted Interest Cap. FY 17/18"]
["ISD","12 - Major Projects","C0001","NOOSA HEADS STP, Augmentation","Budget FY13/14","2010-07-01","2016-08-02","904 - Ben Goodall","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",232313.32,381193,6707830,10164095,0,0,17253118,1,59034,1334672.642130659,2231480.4574581445,0,0,1,1,1,1,1,45135,448603.74534494383,607914.55428406689,0,0]
["ISD","14 - Network Projects","C0008","Bundilla Blvd., MOUNTAIN CREEK - SPS MTN036 Diversion RM","Budget FY13/14","2009-11-02","2019-04-09","954 - Steve Alfredson","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",132260,0,0,0,0,461525,461525,1,0,0,0,0,82457.601335461994,0,1,1,1,1,0,0,0,0,24419.72219841179]
["ISD","14 - Network Projects","C0012","Juron St, NOOSAVILLE - SPS NVL010 (NV10)","Budget FY13/14","2011-01-19","2014-01-09","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",305770.8,650312,0,0,0,0,650312,1,112553,0,0,0,0,1,1,1,1,1,1033,0,0,0,0]
["ISD","14 - Network Projects","C0020","Wastewater Pump Station PS07X (117L/s v 28m)","Budget FY13/14","2013-07-02","2014-02-05","926 - Melissa Johnson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",20695.34,203343,0,0,0,0,203343,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0024","Emergency Storage EMS-03X (50kL)","Budget FY13/14","2010-11-01","2016-12-22","926 - Melissa Johnson","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,133447,715022,0,848469,1,0,0,29297.677029427319,161725.3766285133,0,0,1,1,1,1,0,0,7981.4654945222255,38425.849616432213,0]
["ISD","12 - Major Projects","C0028","MALENY STP, Upgrade","Budget FY13/14","2010-11-03","2014-05-27","962 - Andrew Mills","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",4668355.58,10776309,678615,194618,0,0,11649542,1,1846725,135025.61559244897,42727.489625942027,0,0,1,1,1,1,1,746770,45384.160100548019,11640.103199119698,0,0]
["ISD","14 - Network Projects","C0039","Ningi Upgrade of Red Line","Budget FY13/14","2010-09-15","2013-11-27","932 - Paul Eder","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",60955.93,684609,0,0,0,0,684609,1,110032,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0043","Woodcliffe Cr WOODY POINT Storage NewEMS10X (55kL)","Budget FY13/14","2010-11-01","2017-04-25","926 - Melissa Johnson","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,0,652455,0,652455,1,0,0,0,147573.82375389381,0,0,1,1,1,1,0,0,0,35063.44939245125,0]
["ISD","12 - Major Projects","C0050","NAMBOUR STP, Upgrade","Budget FY13/14","2010-10-04","2014-11-07","952 - Rickey Donald","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",12138435.76,28515324,4627689,0,0,0,33143013,1,4636661,920782.11650995736,0,0,0,1,1,1,1,1,1436090,309488.85372640594,0,0,0]
["ISD","14 - Network Projects","C0052","Cinnamon Ave COOLUM Pumpstation Upgrade SPS-CLM099","Budget FY13/14","2013-10-23","2015-06-15","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",18400,34465,799247,0,0,0,833712,1,5441,159028.04710390733,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0056","Stern Dr, WURTULLA - SPS KAW065 (RP1)","Budget FY13/14","2016-07-01","2018-06-20","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,24096,240504,264600,1,0,0,0,5450.0905919547322,42969.249664880459,0,1,1,1,1,0,0,0,1294.938159046226,12725.29303419496]
["ISD","14 - Network Projects","C0064","Fixed Water Fill Station EUMUNDI","Budget FY13/14","2011-07-01","2015-02-04","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",717,0,210000,0,0,0,210000,1,0,41784.191735246481,0,0,0,0,1,1,1,1,0,14044.301439129822,0,0,0]
["ISD","14 - Network Projects","C0067","Sewer Rising Main RMN-WW209 (250mm x 2300m) - BI18 RMN","Budget FY13/14","2010-10-01","2014-12-02","926 - Melissa Johnson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,41978,2126115,0,0,0,2168093,1,5965,423038.08005325508,0,0,0,1,1,1,1,1,4317,142189.52359169288,0,0,0]
["ISD","14 - Network Projects","C0078","Replacement of Wamuran Reservoir roof sheeting","Budget FY13/14","2010-08-30","2015-05-04","916 - Howard Smyth","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,250000,1590000,0,0,0,1840000,1,39060,316366.02313829475,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0084","Emergency Storage EMS-07X (150kL)","Budget FY13/14","2010-11-01","2017-03-06","926 - Melissa Johnson","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,0,50001,0,50001,1,0,0,0,11309.345106587341,0,0,1,1,1,1,0,0,0,2687.0934134491345,0]
["ISD","14 - Network Projects","C0109","Ormonde Tce KINGS BEACH pump station and storage","Budget FY13/14","2015-01-05","2017-05-04","934 - Russ Manfield","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,21673,83864,910513,0,1016050,1,0,4312.3275594190327,18411.956704878285,205941.9959807636,0,0,1,1,1,1,0,1449.4387861440982,5015.9061067885514,48931.69106937485,0]
["ISD","14 - Network Projects","C0110","Maud St, M'DORE - Coastal Sewerage Diversion to M'way system","Budget FY13/14","2010-07-01","2019-03-14","955 - Richard Sithole","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,391307,1239212,1630519,1,0,0,0,88506.747977507912,221401.76386137379,0,1,1,1,1,0,0,0,21029.148663757533,65567.873430341308]
["ISD","14 - Network Projects","C0120","Memorial Ave, TEWANTIN - SPS TWN001 Emergency Generator","Budget FY13/14","2010-11-01","2013-11-06","929 - Murray Green","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",26264.84,212826,0,0,0,0,212826,1,34312,0,0,0,0,1,1,1,1,1,4444,0,0,0,0]
["ISD","14 - Network Projects","C0131","Le Claire Place, BUDERIM - SPS BUD067 EMS","Budget FY13/14","2009-05-26","2014-02-12","955 - Richard Sithole","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",81944.900000000009,412737,0,0,0,0,412737,1,65709,0,0,0,0,1,1,1,1,1,1474,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0135","Bribie Island WWTP. Procure & Install New Effluent Pump","Budget FY13/14","2010-07-01","2013-12-06","951 - Malcolm Brassey","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",41375.009999999995,31625,0,0,0,0,31625,1,6383,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C0136","KAWANA STP, Optimisation","Budget FY13/14","2010-07-01","2013-10-21","953 - Stephen Hanson","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",5575200.2599999998,1466787,0,0,0,0,1466787,1,256869,0,0,0,0,1,1,1,1,1,119157,0,0,0,0]
["ISD","14 - Network Projects","C0142","Replacement of water main WR-LT01 (300mm x 487m)","Budget FY13/14","2010-09-01","2015-06-17","957 - David Ingram","05 - Improvements",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,0,594463,5819,0,0,600282,1,0,118281.69510242775,1277.5347713641938,0,0,0,1,1,1,1,0,39756.274125759199,348.03440851143017,0,0]
["ISD","14 - Network Projects","C0152","Redcliffe RM0 System Network Rationalisation","Budget FY13/14","2010-08-23","2014-08-18","926 - Melissa Johnson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,1308332,259329,0,0,0,1567661,1,177452,51599.298373855869,0,0,0,1,1,1,1,1,20170,17343.307847181419,0,0,0]
["ISD","14 - Network Projects","C0193","NAMBOUR WEST - Reservoir 2","Budget FY13/14","2010-11-15","2013-07-24","930 - Neil Parish","04 - Growth",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1815101.8800000001,195366,0,0,0,0,195366,1,36966,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0195","Bribie Island WWTP, Replacement of Electrical/Mechanical Equipment","Budget FY13/14","2010-11-01","2013-03-15","932 - Paul Eder","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",15135.13,4865,0,0,0,0,4865,1,860,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0208","Sewer Structures (Overflows etc) Replacement/Refurbishment","Budget FY13/14","2010-07-01","2012-06-29","917 - Jason Fletchett","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,27366,72,0,0,0,27438,1,4699,14.32600859494165,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0230","Margaret Street, PALMWOODS - SPS PLM137 (137) rising main","Budget FY13/14","2013-06-06","2014-07-25","934 - Russ Manfield","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",5082.49,74917,0,0,0,0,74917,1,13883,0,0,0,0,1,1,1,1,1,450,0,0,0,0]
["ISD","14 - Network Projects","C0240","Wastewater Pump Station PS13X (21L/s v 13m)","Budget FY13/14","2015-07-01","2016-05-12","926 - Melissa Johnson","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,168267,0,0,168267,1,0,0,36942.248388578584,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0271","Sewer Rising  Main-MWHRM-10 - SPS 05X - (300mm x 300m)","Budget FY13/14","2010-07-01","2014-10-09","926 - Melissa Johnson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,280116,205466,0,0,0,485582,1,35128,40882.051138448347,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","20 - SCADA","C0274","Communication Infrastructure Program","Budget FY13/14","2010-08-03","2014-07-30","900 - Andrew Schoenmaker","02 - Compliance",null,"09 - Telemetry and Contro",null,null,null,"304 - Sewerage Collection","8 - Support Service","STH - South","2 - Distribution",2140251.27,827960,0,0,0,0,827960,1,151480,0,0,0,0,1,1,1,1,1,88711,0,0,0,0]
["ISD","14 - Network Projects","C0280","Hummingbird Tce, COOLUM - Water Main 150mm","Budget FY13/14","2016-07-01","2017-02-10","917 - Jason Fletchett","05 - Improvements",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,0,0,175000,0,175000,1,0,0,0,39581.916234730998,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0285","Ngungun St, LANDSBOROUGH - Water Pump Station","Budget FY13/14","2010-10-01","2015-10-27","930 - Neil Parish","05 - Improvements",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,112472,668943,0,0,781415,1,0,22378.817204031628,146863.36871639077,0,0,0,1,1,1,1,0,7521.8603402943309,40009.482958044631,0,0]
["ISD","14 - Network Projects","C0353","Upgrade Pumps PS231 (101L/s v 25m)","Budget FY13/14","2010-10-01","2014-05-23","939 - Zoran Brankovic","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",203566.77,841552,0,0,0,0,841552,1,141300,0,0,0,0,1,1,1,1,1,36971,0,0,0,0]
["ISD","14 - Network Projects","C0354","Upgrade Pumps PS234 (30L/s v 35m)","Budget FY13/14","2010-10-01","2014-01-10","957 - David Ingram","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",263239.70999999996,13952,0,0,0,0,13952,1,3007,0,0,0,0,1,1,1,1,1,4557,0,0,0,0]
["ISD","14 - Network Projects","C0357","Wastewater Pump Station PS  DBX (99L/s v 5m)","Budget FY13/14","2010-11-01","2013-01-23","940 - Warren Fletcher","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",425653.48,519,0,0,0,0,519,1,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C0398","COOLUM STP, Upgrade","Budget FY13/14","2010-02-03","2018-05-22","904 - Ben Goodall","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,0,1964059,2271122,13263784,12160005,29658970,1,0,390793.41826350696,498614.42258295079,3000034.212820373,2172547.195768863,0,1,1,1,1,0,131351.60304874228,135835.81404490402,712806.27635071333,643397.31115605508]
["ISD","14 - Network Projects","C0399","SUNCOAST Sewerage Scheme Transfer System","Budget FY13/14","2010-07-28","2014-09-01","951 - Malcolm Brassey","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",3741361.4799999995,5761523,0,0,0,0,5761523,1,929655,0,0,0,0,1,1,1,1,1,318658,0,0,0,0]
["ISD","14 - Network Projects","C0414","Macadamia Drive, MALENY Water Trunk Main","Budget FY13/14","2012-03-30","2013-05-30","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1374198.1099999999,247382,0,0,0,0,247382,1,45601,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0425","Koala Court, Little Mountain","Budget FY13/14","2010-09-10","2013-08-22","956 - Anna McLaren","06 - Infrastructure Effic",null,"05 - Other Distribution",null,null,null,"307 - Non Core Water","1 - Water","NTH - North","2 - Distribution",0,66209,0,0,0,0,66209,1,11706,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0445","Bribie Island STP, CL1 Replacement","Budget FY13/14","2012-02-06","2014-02-25","503 - Business Sustain","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",936346.49,2327884,0,0,0,0,2327884,1,402499,0,0,0,0,1,1,1,1,1,20312,0,0,0,0]
["Corporate","18 - Property & Logistics","C0487","Keys & Locks","Keys & Locks","2013-07-01","2013-12-31","942 - Mike O'Reilly","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"309 - Non Regulated","8 - Support Service","REG - Regional","2 - Distribution",100000,180000,0,0,0,0,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","18 - Property & Logistics","C0487","Southern Service Centre","Southern Service Centre","2013-07-01","2013-12-31","942 - Mike O'Reilly","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"309 - Non Regulated","8 - Support Service","REG - Regional","2 - Distribution",0,0,1065000,4782750,0,0,5847750,1,0,211905.54380017857,1050030.8348070283,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0531","Lindsay Rd BUDERIM Water Main FF New 150mm","Budget FY13/14","2012-03-06","2013-12-06","955 - Richard Sithole","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",41752.340000000004,643649,0,0,0,0,643649,1,112152,0,0,0,0,1,1,1,1,1,1235,0,0,0,0]
["ISD","14 - Network Projects","C0541","Ballinger Road, BUDERIM Water Trunk Main","Budget FY13/14","2013-05-20","2014-04-10","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",15306.640000000001,172951,0,0,0,0,172951,1,28394,0,0,0,0,1,0,0,0,0,4448,0,0,0,0]
["ISD","14 - Network Projects","C0542","Reed Street/Bruce Parade GLASSHOUSE MOUNTAINS Water Main FF","Budget FY13/14","2013-06-03","2014-06-17","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",397.73,21324,0,0,0,0,21324,1,3529,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0544","Cumberland Way/Whitehaven Dr  BUDERIM Water Main FF","Budget FY13/14","2013-06-03","2014-05-23","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",8099.96,175121,0,0,0,0,175121,1,29645,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0550","Kauri Street COOROY Water Main FF","Budget FY13/14","2013-05-07","2014-07-01","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",5405.38,134966,0,0,0,0,134966,1,24600,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0559","Centenary Heights Road  COOLUM BEACH Water Main FF","Budget FY13/14","2013-06-03","2014-06-26","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",8734.02,119037,269358,0,0,0,388395,1,13504,53594.791987726283,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0560","Mountain View Drive  MOUNT COOLUM Water Main FF","Budget FY13/14","2013-06-03","2014-06-13","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3934.8500000000004,78679,92454,0,0,0,171133,1,8131,18395.788869954657,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0562","McKenzie Rd WOOMBYE Water Main FF","Budget FY13/14","2013-06-03","2014-07-23","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1092.1599999999999,36218,0,0,0,0,36218,1,5806,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0565","Charles Ct /Avian St FOREST GLEN Water Main FF","Budget FY13/14","2013-06-03","2014-07-23","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1632.7,47669,0,0,0,0,47669,1,7694,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0568","Marjorie St/31 Buderim Ave MOOLOOLABA Water Main FF","Budget FY13/14","2013-06-03","2014-09-19","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1066.45,30611,0,0,0,0,30611,1,4942,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0574","Olm Street  CALOUNDRA Water Main FF","Budget FY13/14","2012-06-04","2013-05-17","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",76441.11,1449,0,0,0,0,1449,1,312,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0575","Ian Street  CALOUNDRA Water Main FF","Budget FY13/14","2012-06-04","2013-05-17","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",79142.820000000007,1654,0,0,0,0,1654,1,356,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0576","Ben Lexcen Drive SUNSHINE BEACH Water Main FF","Budget FY13/14","2013-06-03","2014-05-08","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1923.92,56177,0,0,0,0,56177,1,9069,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0579","Park Rd NAMBOUR Water Main FF","Budget FY13/14","2013-06-03","2014-07-23","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",763.38,21923,0,0,0,0,21923,1,3540,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0582","Carrock Court MOUNT COOLUM Water Main FF","Budget FY13/14","2013-06-03","2014-09-19","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2921.8799999999997,83872,0,0,0,0,83872,1,13541,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0583","Tanderra Drive COORAN Water Main FF","Budget FY13/14","2013-06-25","2014-08-12","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1248.3800000000001,39303,200251,0,0,0,239554,1,3967,39844.410377023058,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0586","Millwell Rd/Blackwood St MAROOCHYDORE Water Main FF","Budget FY13/14","2013-06-03","2014-06-12","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",7351.7099999999991,195558,0,0,0,0,195558,1,33288,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0588","Recycled Water Supply Network for Distribution of Recycled W","Budget FY13/14","2017-07-03","2021-05-17","957 - David Ingram","05 - Improvements",null,"05 - Other Distribution",null,null,null,"302 - Recycled Water Dist","1 - Water","STH - South","2 - Distribution",0,0,0,0,0,473821,473821,1,0,0,0,0,84654.44585313891,0,1,1,1,1,0,0,0,0,25070.315133034335]
["ISD","14 - Network Projects","C0589","Bundilla Blvd., MOUNTAIN CREEK - SPS MTN036 augmentation","Budget FY13/14","2011-07-01","2019-05-29","902 - Ashley Massie","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",171,0,0,0,16890,273510,290400,1,0,0,0,3820.220372597752,48866.212103921156,0,1,1,1,1,0,0,0,907.6820014230891,14471.671563810429]
["ISD","14 - Network Projects","C0594","Old Gympie Rd DAKABIN New Trunk Main WOH-AA2","Budget FY13/14","2013-07-29","2015-02-23","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","2 - Sewerage","NTH - North","2 - Distribution",0,23514,247876,0,0,0,271390,1,3701,49320.468145552171,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0597","Pertaka Street, BUDERIM - Syphon Rising Main Augmentation","Budget FY13/14","2011-07-01","2017-02-14","902 - Ashley Massie","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,29602,250209,0,279811,1,0,0,6498.9833823548488,56592.866738147481,0,0,1,1,1,1,0,0,1770.4957141700218,13446.430189110108,0]
["ISD","14 - Network Projects","C0603","The Esplanade, CALOUNDRA Sewer Gravity Main","Budget FY13/14","2011-09-01","2018-04-04","902 - Ashley Massie","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,71706,712194,783900,1,0,0,0,16218.633631586406,127242.96392504853,0,1,1,1,1,0,0,0,3853.5373353489654,37682.854951250061]
["ISD","14 - Network Projects","C0607","Warran Rd, COOLUM - SPS CLM091 Emergency Generator","Budget FY13/14","2011-07-01","2013-10-23","929 - Murray Green","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",112328.79999999999,58323,0,0,0,0,58323,1,12497,0,0,0,0,1,1,1,1,1,3454,0,0,0,0]
["ISD","14 - Network Projects","C0608","Mossman Crt, NOOSA HEADS - SPS NH09 Emergency Generator","Budget FY13/14","2011-07-01","2013-12-13","929 - Murray Green","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",19640.78,83093,0,0,0,0,83093,1,14838,0,0,0,0,1,1,1,1,1,2012,0,0,0,0]
["ISD","14 - Network Projects","C0618","Margate Reservoir Pipe Work Modification","Budget FY13/14","2012-01-30","2014-03-24","902 - Ashley Massie","06 - Infrastructure Effic",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",223290.71,373156,0,0,0,0,373156,1,63776,0,0,0,0,1,1,1,1,1,18315,0,0,0,0]
["ISD","14 - Network Projects","C0619","Alexandra St KENILWORTH Water Pump Station FF","Budget FY13/14","2012-04-02","2014-02-19","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",9947.85,236593,0,0,0,0,236593,1,40491,0,0,0,0,1,1,1,1,1,5705,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0641","Bribie Island Backwash Return Tank","Budget FY13/14","2011-10-03","2014-01-30","902 - Ashley Massie","06 - Infrastructure Effic",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",57718.66,271141,0,0,0,0,271141,1,50592,0,0,0,0,1,1,1,1,1,3421,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0649","South Caboolture AWTP , Install Variable Frequency Drives on Backwash Pumps","Budget FY13/14","2013-06-03","2013-12-03","941 - Steve Walker","06 - Infrastructure Effic",null,"10 - Treatment",null,null,null,"303 - Recycled Water Manuf","1 - Water","STH - South","2 - Distribution",0,68413,0,0,0,0,68413,1,12095,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0664","Brendale WWTP, Modify A-Recycle Pumps","Budget FY13/14","2013-03-11","2013-06-21","941 - Steve Walker","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",44576.47,50149,0,0,0,0,50149,1,8866,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0667","Bribie Island WWTP, Replacement CL2","Budget FY13/14","2014-02-26","2014-06-10","951 - Malcolm Brassey","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,394560,0,0,0,0,394560,1,70423,0,0,0,0,1,0,0,0,0,1397,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0672","BRIBIE ISLAND STP, Rehabilitate Clarifier 3 Mechanical Equipment","Budget FY13/14","2012-10-15","2014-10-03","941 - Steve Walker","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,595475,115316,0,0,0,710791,1,74003,22944.694543531823,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0678","BESTP - Launder Sprays","Budget FY13/14","2013-05-13","2013-11-18","911 - Dirk VanRyn","06 - Infrastructure Effic",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",24150,5850,0,0,0,0,5850,1,1034,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0683","BESTP, Clarifier 1 Rehabilitation and Protection of Launder Concrete Work","Budget FY13/14","2013-06-07","2013-11-05","911 - Dirk VanRyn","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,15261,0,0,0,0,15261,1,2698,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0686","Bribie Island STP, Replacement of Gravity Drainage Deck and Belt Filters Press","Budget FY13/14","2013-08-01","2014-02-03","941 - Steve Walker","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,484362,0,0,0,0,484362,1,90523,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0714","Installation of New District Water Meters","Budget FY13/14","2012-03-02","2014-06-27","941 - Steve Walker","02 - Compliance",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",30000,542450,0,0,0,0,542450,1,80119,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0726","SOUTH CABOOLTURE STP, Inlet Works","Budget FY13/14","2011-12-01","2013-11-21","941 - Steve Walker","05 - Improvements",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",59446.159999999996,180554,0,0,0,0,180554,1,30224,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0754","Springfield Drive, BURPENGARY - SPS BGY001 - Pump Renewal","Budget FY13/14","2012-09-24","2013-10-17","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",572173.31000000006,66828,0,0,0,0,66828,1,13240,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C0814","MAROOCHYDORE STP, Upgrade","Budget FY13/14","2010-07-28","2013-12-10","953 - Stephen Hanson","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",2550665.8499999996,2003357,0,0,0,0,2003357,1,352419,0,0,0,0,1,1,1,1,1,54333,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0816","450mm Dia watermain replacement at Finland Road Coolum","Budget FY13/14","2011-12-02","2013-07-08","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",782931.66999999993,17333,0,0,0,0,17333,1,3735,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0841","REGIONAL - PDS Development for Network Projects","Budget FY13/14","2013-06-28","2018-06-28","554 - Capital Works Planni","NA - Not Applicable",null,"NA - Not Applicable",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",1000000.98,679997,250000,250000,250000,250000,1679997,1,112532,49743.085399102943,54886.353813550166,56545.594621044293,44665.836810282213,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0847","Pertaka Street, BUDERIM - Syphon Monitoring Equipment & Screened Overflow","Budget FY13/14","2012-03-19","2013-11-12","955 - Richard Sithole","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",106914.63,567,0,0,0,0,567,1,122,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0848","Maroochydore STP - Procure and Install RST Thickened Sludge Pumps","Budget FY13/14","2012-07-02","2013-11-29","953 - Stephen Hanson","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,34000,0,0,0,0,34000,1,5509,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0849","KENILWORTH Central Water Main FF New 100mm","Budget FY13/14","2013-03-01","2013-12-12","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3235.3599999999997,75116,0,0,0,0,75116,1,12069,0,0,0,0,1,0,0,0,0,1005,0,0,0,0]
["ISD","14 - Network Projects","C0850","KENILWORTH North Water Main FF New 200mm","Budget FY13/14","2012-07-03","2014-01-23","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",17214.32,352987,0,0,0,0,352987,1,57892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0851","KENILWORTH South Water Main FF New 200mm","Budget FY13/14","2012-07-02","2014-07-07","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",467,51547,402914,0,0,0,454461,1,8437,80168.742041976671,0,0,0,1,1,1,1,1,1732,26945.931762121687,0,0,0]
["ISD","14 - Network Projects","C0852","Vise Road BUDERIM sewage rising main Buderim Heights","Budget FY13/14","2012-08-31","2014-09-30","508 - Network Projects","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",63661.229999999996,24029,0,0,0,0,24029,1,4171,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0874","Talara St & Messines Rd, CURRIMUNDI - L1 rising main augmentation","Budget FY13/14","2012-02-01","2013-06-14","951 - Malcolm Brassey","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",4842058.68,125863,0,0,0,0,125863,1,21894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0879","Finland Road PACIFIC PARADISE 600 dia water main replacement","Budget FY13/14","2012-02-06","2014-06-13","951 - Malcolm Brassey","07 - Renewals",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",270867.42,1417481,0,0,0,0,1417481,1,243523,0,0,0,0,1,1,1,1,1,66939,0,0,0,0]
["ISD","12 - Major Projects","C0886","COOLUM STP, Upgrade - Inlet Works","Budget FY13/14","2012-04-02","2014-03-26","953 - Stephen Hanson","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",1197851.99,5524925,0,0,0,0,5524925,1,951792,0,0,0,0,1,1,1,1,1,121382,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0902","Multiple Locations REG SEI Upgrade Connection for Generator","Budget FY13/14","2013-02-04","2013-06-18","941 - Steve Walker","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",99999.999999999985,300000,200000,0,0,0,500000,1,50061,39794.468319282358,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0903","Generators for Water Supply Pump Stations 12/13","Budget FY13/14","2013-07-01","2014-01-29","941 - Steve Walker","04 - Growth",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",50000,550000,0,0,0,0,550000,1,85156,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0907","Installation of New Bulk Transfer Meters 12/13","Budget FY13/14","2011-08-01","2013-10-22","941 - Steve Walker","02 - Compliance",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,110000,0,0,0,0,110000,1,18202,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0916","Alfriston Dr BUDERIM Water Main FF New 100mm","Budget FY13/14","2012-06-04","2013-05-17","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",84199.01,12248,0,0,0,0,12248,1,2639,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0917","Allen Street MOFFAT BEACH Water Main FF New 150mm","Budget FY13/14","2013-05-20","2014-06-05","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2581.1799999999998,122359,0,0,0,0,122359,1,16307,0,0,0,0,1,1,1,1,1,657,0,0,0,0]
["ISD","14 - Network Projects","C0918","Ardmore Court MOFFAT BEACH Water Main FF New 100mm","Budget FY13/14","2013-09-02","2014-12-15","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,6449,66841,0,0,0,73290,1,958,13299.510284645763,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0919","Arthys Road COORAN Water Main FF New 100mm","Budget FY13/14","2013-06-25","2014-08-12","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2914.29,83643,0,0,0,0,83643,1,13506,0,0,0,0,1,1,1,1,1,423,0,0,0,0]
["ISD","14 - Network Projects","C0923","Ballinger Road BUDERIM Water Main FF New 150mm","Budget FY13/14","2014-01-06","2015-05-06","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1928,53602,0,0,0,55530,1,274,10665.315454250866,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0926","Beerburrum Road  BEERBURRUM Water Main FF New 150mm","Budget FY13/14","2013-06-03","2014-09-29","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3972.84,116832,0,0,0,0,116832,1,18798,0,0,0,0,1,1,1,1,1,563,0,0,0,0]
["ISD","14 - Network Projects","C0931","Benabrow Ave BONGAREE Water Main FF New 250mm","Budget FY13/14","2014-08-01","2016-01-07","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,0,13017,131487,0,0,144504,1,0,2590.0229705604925,28867.368015529082,0,0,0,1,1,1,1,0,870.54605634834729,7864.2378882870635,0,0]
["ISD","14 - Network Projects","C0932","Ferguson Avenue BONGAREE Water Main FF New 250mm","Budget FY13/14","2020-06-01","2022-04-13","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,0,45285,643315,0,0,688600,1,0,9010.4624891935091,141236.85881425612,0,0,0,1,1,1,1,0,3028.5532889094957,38476.672196516716,0,0]
["ISD","14 - Network Projects","C0934","Bli Bli Road NAMBOUR Water Main FF New 150mm","Budget FY13/14","2013-06-10","2014-07-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",24127.929999999997,397445,0,0,0,0,397445,1,64565,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0935","Bli Bli Road NAMBOUR Water Mains New 600mm","Budget FY13/14","2010-07-01","2016-11-22","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,82474,1129431,8805876,4154503,0,14172284,1,11244,224725.53074157698,1933289.7030969996,939675.3699596494,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0936","Bluebush Ave_Jeune Dr BUDERIM Water Main FF New 100mm","Budget FY13/14","2012-06-04","2013-05-17","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",49948.97,2246,0,0,0,0,2246,1,484,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0937","Boomba St PACIFIC PARADISE SPS PAC101 SRM Upgrade","Budget FY13/14","2013-06-03","2015-05-21","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",14959.179999999998,94894,544138,0,0,0,639032,1,13327,108268.41201158831,0,0,0,1,1,1,1,1,3018,36390.657602310588,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0940","BRIBIE ISLAND STP - Chemical dosing system installation for pH correction","Budget FY13/14","2013-06-03","2014-02-10","951 - Malcolm Brassey","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,50000,0,0,0,0,50000,1,8089,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0942","Bringenbrong Dr BUDERIM Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-09-19","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",593.05000000000007,17029,0,0,0,0,17029,1,2749,0,0,0,0,1,1,1,1,1,87,0,0,0,0]
["ISD","14 - Network Projects","C0943","Brisbane Rd MOOLOOLABA Water Main FF  New 100mm","Budget FY13/14","2013-06-03","2014-05-28","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3162.97,91582,0,0,0,0,91582,1,14761,0,0,0,0,1,0,0,0,0,450,0,0,0,0]
["ISD","14 - Network Projects","C0944","Bruce Highway MURRUMBA DOWNS Gravity Main New 225mm","Budget FY13/14","2016-01-04","2017-05-11","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,6207,193793,0,200000,1,0,0,1362.7183924828237,43832.561673584147,0,0,1,1,1,1,0,0,371.24068974573765,10414.589585659249,0]
["ISD","14 - Network Projects","C0947","Bulcock St CALOUNDRA Sewage Pump Station upgrade","Budget FY13/14","2013-07-01","2015-07-21","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,183642,2272752,43606,0,0,2500000,1,28339,452214.78730792808,9573.4973775746748,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0949","Bunya Road  NORTH ARM Water Main FF New 150mm","Budget FY13/14","2013-10-01","2015-04-24","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,8564,168609,0,0,0,177173,1,1314,33548.527544229393,0,0,0,1,1,1,1,1,140,11276.169625477336,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0953","BESTP - Secondary Clarifier Hand Rail System","Budget FY13/14","2013-05-13","2013-12-09","911 - Dirk VanRyn","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,72000,0,0,0,0,72000,1,12730,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0955","Caloundra Rd CALOUNDRA WEST SPS Upgrade LMT001","Budget FY13/14","2014-07-28","2017-04-06","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,487622,1566115,9546263,0,11600000,1,0,97023.291153925515,343833.36801083252,2159196.4709754963,0,0,1,1,1,1,0,32611.001696911251,93669.343132132417,513023.74813210085,0]
["ISD","14 - Network Projects","C0957","Caloundra Road LITTLE MOUNTAIN Generator New","Budget FY13/14","2016-01-04","2017-05-11","902 - Ashley Massie","05 - Improvements",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,0,4869,147705,0,152574,1,0,0,1068.966626872703,33408.268214005388,0,0,1,1,1,1,0,0,291.21490548928574,7937.7838969921486,0]
["ISD","14 - Network Projects","C0959","Cascade Drive  area YANDINA Water Main FF New 100mm","Budget FY13/14","2013-06-11","2014-07-31","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3289.9100000000003,96203,0,0,0,0,96203,1,15539,0,0,0,0,1,1,1,1,1,484,0,0,0,0]
["ISD","14 - Network Projects","C0960","Casey Street  COORAN Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-13","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,4381,128812,0,0,0,133193,1,633,25630.025265716995,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0962","Chardonnay Ct BUDERIM Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-09-19","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2194.8200000000002,64086,0,0,0,0,64086,1,10343,0,0,0,0,1,1,1,1,1,318,0,0,0,0]
["ISD","14 - Network Projects","C0965","Christine Crt  MOOLOOLAH VALLEY Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-05","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1920,55950,0,0,0,57870,1,279,11132.502512319241,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0967","Coes Creek Road COES CREEK Water Main FF New 150mm","Budget FY13/14","2013-06-11","2014-07-31","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",4502.83,120498,0,0,0,0,120498,1,22251,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0969","Commercial Rd MAROOCHYDORE Sewer Pumps 1220L/s","Budget FY13/14","2017-07-03","2019-05-20","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,0,53312,53312,1,0,0,0,0,9524.9003681190625,0,1,1,1,1,0,0,0,0,2820.7881043101224]
["ISD","14 - Network Projects","C0971","Coomaroo Crescent MINYAMA Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-03-10","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,2964,76039,0,0,0,79003,1,420,15129.657882649555,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0972","Cooney Road BLI BLI Water Main FF New 150mm","Budget FY13/14","2013-06-03","2014-07-23","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",11509.029999999999,313492,0,0,0,0,313492,1,58394,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C0974","COOROY STP - Wetlands replanting","Budget FY13/14","2012-11-12","2014-04-11","950 - Dave Goodall","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",96114.430000000008,112117,0,0,0,0,112117,1,23191,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0976","Aerodrome Road SOUTH CABOOLTURE Pump Station Upgrade","Budget FY13/14","2014-01-06","2015-06-09","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,10236,188410,0,0,0,198646,1,1548,37488.378880179953,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0978","Curlew Crt MALENY SPS MAL003 New Emergency Storage","Budget FY13/14","2015-06-01","2017-06-06","902 - Ashley Massie","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,166,7512,81322,0,89000,1,0,33.029408705004364,1649.2251593895558,18393.603383090256,0,0,1,1,1,1,0,11.101685899502622,449.29274389720985,4370.3088051941068,0]
["ISD","14 - Network Projects","C0980","Currie St_Price St NAMBOUR Water Main FF New 150mm","Budget FY13/14","2013-06-10","2014-07-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2028.21,59675,0,0,0,0,59675,1,9602,0,0,0,0,1,1,1,1,1,290,0,0,0,0]
["ISD","14 - Network Projects","C0982","David Low Way  COOLUM BEACH Water Main FF","Budget FY13/14","2013-06-03","2014-06-18","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2432.0300000000002,53987,0,0,0,0,53987,1,9946,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0985","David Low Way Water Main FF New 150mm","Budget FY13/14","2014-07-07","2015-11-02","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,29244,270756,0,0,300000,1,0,5818.7471576454664,59443.238452566358,0,0,0,1,1,1,1,0,1955.769291837679,16193.917221330263,0,0]
["ISD","14 - Network Projects","C0987","Edgar Bennett Ave  NOOSA HEADS Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-05","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,3013,87834,0,0,0,90847,1,436,17476.536651779235,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0988","Edwards Street SUNSHINE BEACH Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-09-19","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2194.7299999999996,64084,0,0,0,0,64084,1,10343,0,0,0,0,1,1,1,1,1,318,0,0,0,0]
["ISD","14 - Network Projects","C0990","Emperor Ave MAROOCHYDORE Water Main FF New 150mm","Budget FY13/14","2013-06-03","2014-09-29","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",886.7700000000001,26080,0,0,0,0,26080,1,4197,0,0,0,0,1,1,1,1,1,127,0,0,0,0]
["ISD","14 - Network Projects","C0991","Entwood Avenue  COOLUM BEACH Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-05-22","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3105.45,90166,0,0,0,0,90166,1,14571,0,0,0,0,1,0,0,0,0,355,0,0,0,0]
["ISD","14 - Network Projects","C0995","Ferguson Ave BUDERIM Water Main FF New 150mm","Budget FY13/14","2012-06-04","2013-05-17","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",53856.28,797,0,0,0,0,797,1,172,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0997","First Avenue CALOUNDRA Sewer Gravity Main","Budget FY13/14","2013-05-07","2014-03-31","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",1235.24,108763,0,0,0,0,108763,1,18415,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C0999","Gilbert St BUDERIM Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-14","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1951,54632,0,0,0,56583,1,277,10870.256966095169,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1003","Goonawarra Drive - MOOLOOLABA - SRM - New","Budget FY13/14","2015-12-08","2017-10-20","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,17660,70419,610551,698630,1,0,0,3877.1720333891844,15927.536910477273,109083.08532141848,0,1,1,1,1,0,0,1056.2446561800753,3784.3729341748085,32304.828141406244]
["ISD","14 - Network Projects","C1005","Grandview Drive  COOLUM BEACH Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-05-22","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",6187.72,179617,0,0,0,0,179617,1,29025,0,0,0,0,1,0,0,0,0,702,0,0,0,0]
["ISD","14 - Network Projects","C1006","South Pine Rd BRENDALE Gravity Sewer BRN-C  Upgrade 375mm","Budget FY13/14","2015-09-01","2017-06-14","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,20568,429432,0,450000,1,0,0,4515.6101009483991,97129.951157217161,0,0,1,1,1,1,0,0,1230.1721454310186,23078.016414157493,0]
["ISD","14 - Network Projects","C1009","Hill St WOOMBYE Water Main FF New 150mm","Budget FY13/14","2014-01-06","2015-04-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,2103,61047,0,0,0,63150,1,305,12146.664537436152,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1012","Infill Sewerage Sites in SCRC area","Budget FY13/14","2015-07-06","2016-06-08","902 - Ashley Massie","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",24682,0,0,305000,0,0,305000,1,0,0,66961.351652531215,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1013","Ira Buckby Reservoir 24 ML Roof Renewals","Budget FY13/14","2013-10-01","2014-03-12","941 - Steve Walker","07 - Renewals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,269999,0,0,0,0,269999,1,45530,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1014","Ira Buckby Reservoir 60 ML Roof Renewals","Budget FY13/14","2014-07-01","2014-11-26","941 - Steve Walker","07 - Renewals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,0,560000,0,0,0,560000,1,0,111424.51129399061,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1016","Karanne Drive MOOLOOLAH VALLEY Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-05-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",5178.87,161280,1906,0,0,0,163186,1,23324,379.2412830827609,0,0,0,1,0,0,0,0,928,0,0,0,0]
["ISD","14 - Network Projects","C1019","KAWANA STP - External Sullage Dump Station - Design & Installation","Budget FY13/14","2013-05-07","2013-10-30","902 - Ashley Massie","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,35000,0,0,0,0,35000,1,5523,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C1020","KAWANA Stage 5 Augmentation","Budget FY13/14","2012-07-30","2020-01-27","904 - Ben Goodall","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",631003.01,1059589,2000000,11000000,42000000,132000000,188059589,1,175795,397944.68319282355,2414999.5677962075,9499659.8963354416,23583561.835829008,1,1,1,1,1,63939,133755.25180123642,657910.0349932519,2257113.3250307725,6984244.2558699008]
["ISD","14 - Network Projects","C1021","Kello Rd BEERWAH SPS BEW002 New Emergency Storage","Budget FY13/14","2013-08-05","2014-07-30","902 - Ashley Massie","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,73000,0,73000,1,0,0,0,16511.313629344932,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1023","Kerenjon Ave BUDERIM Water Main FF New 150mm","Budget FY13/14","2013-10-01","2015-04-15","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,7676,148140,0,0,0,155816,1,1178,29475.762684092442,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1024","Kerenjon Ave BUDERIM Water Main FF New 150mm_11","Budget FY13/14","2013-06-03","2014-08-01","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2603.42,66861,0,0,0,0,66861,1,11691,0,0,0,0,1,1,1,1,1,283,0,0,0,0]
["ISD","14 - Network Projects","C1025","Kerrs Lane COES CREEK Water Main FF New 150mm","Budget FY13/14","2013-09-02","2014-12-15","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1482,21695,0,0,0,23177,1,222,4316.7049509341541,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1026","Kooringal Crescent  BUDDINA Water Main FF New 150mm","Budget FY13/14","2014-01-06","2015-02-26","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,2873,72709,0,0,0,75582,1,408,14467.079985133505,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1029","Lamington Tce_Hill St NAMBOUR Water Main FF New 150mm","Budget FY13/14","2013-06-10","2014-07-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2028.21,59675,0,0,0,0,59675,1,9602,0,0,0,0,1,1,1,1,1,290,0,0,0,0]
["ISD","14 - Network Projects","C1030","LANDSBOROUGH STP - External Sullage Dump Station - Design & Installation","Budget FY13/14","2013-05-07","2013-10-30","902 - Ashley Massie","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,35000,0,0,0,0,35000,1,5523,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1031","LANDSBOROUGH STP - Grit Removal System Upgrade","Budget FY13/14","2013-10-01","2014-04-09","941 - Steve Walker","06 - Infrastructure Effic",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,245000,0,0,0,0,245000,1,39523,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C1034","LANDSBOROUGH STP Upgrade","Budget FY13/14","2012-07-02","2016-09-19","904 - Ben Goodall","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",158743.9,1094873,1735889,16920968,89483,0,19841213,1,168683,345393.89908145368,3714920.9460630412,20239.477773899624,0,1,1,1,1,1,34690,116092.13514699823,1012043.1499090631,4808.8874205649663,0]
["ISD","14 - Network Projects","C1036","Lower Mt Mellum Rd  MT MELLUM Water Main FF New 150mm","Budget FY13/14","Cancelled","Cancelled","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,10658,316732,1548,0,0,328938,1,1594,63020.907698514704,339.85630281350268,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1038","Margate Res R2  9ML Decommission","Budget FY13/14","2013-10-01","2014-01-21","941 - Steve Walker","03 - Disposals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,50000,0,0,0,0,50000,1,9223,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1040","Mark St/Golf Links Rd BUDERIM Water Main FF New 150mm","Budget FY13/14","2013-06-03","2014-06-26","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",3468.6800000000003,106442,16342,0,0,0,122784,1,12193,3251.6060063685618,0,0,0,1,1,1,1,1,992,1092.9141624679025,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1043","MAROOCHYDORE STP - Modify Sludge Heating Pipework","Budget FY13/14","2012-10-08","2013-11-29","953 - Stephen Hanson","06 - Infrastructure Effic",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,70000,0,0,0,0,70000,1,11613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1044","Maroochydore STP - No 2 Digester  sludge recirculation pump","Budget FY13/14","2012-10-08","2013-11-29","953 - Stephen Hanson","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,32567,0,0,0,0,32567,1,5277,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1045","MAROOCHYDORE STP - Solar Dryer PLC Reprogramming","Budget FY13/14","2012-10-08","2013-07-03","953 - Stephen Hanson","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,25000,0,0,0,0,25000,1,3943,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1046","Maud St MAROOCHYDORE Sewer Pump Station 370L/s","Budget FY13/14","2017-03-06","2019-05-08","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,18115,110252,128367,1,0,0,0,4097.2937862408689,19697.99136002894,0,1,1,1,1,0,0,0,973.51447340315337,5833.5371037740024]
["ISD","14 - Network Projects","C1047","Mcilwraith Street MOFFAT BEACH Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-03-10","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,2289,58738,0,0,0,61027,1,325,11687.237400690037,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1052","Mons Rd  FOREST GLEN Water Main FF New 150mm","Budget FY13/14","2013-06-10","2014-07-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2345.7599999999998,68973,0,0,0,0,68973,1,11098,0,0,0,0,1,1,1,1,1,336,0,0,0,0]
["ISD","14 - Network Projects","C1053","Mooloolaba Rd BUDERIM Water Main FF New 150mm","Budget FY13/14","2013-06-03","2014-05-23","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",4334.45,101218,0,0,0,0,101218,1,16409,0,0,0,0,1,0,0,0,0,391,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1056","Murrumba Downs STP - BFP Service Water Pressure Upgrade","Budget FY13/14","2013-04-03","2013-09-09","941 - Steve Walker","06 - Infrastructure Effic",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",30808.84,1191,0,0,0,0,1191,1,257,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1057","MURRUMBA DOWN STP - Recycled Water Filling Station - New","Budget FY13/14","2013-06-19","2013-12-12","902 - Ashley Massie","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",0,145000,0,0,0,0,145000,1,22991,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1059","Nambour Connection Rd  NAMBOUR Water Main FF New 100mm","Budget FY13/14","2013-11-01","2015-02-27","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",639,1244,24583,0,0,0,25827,1,192,4891.3370734645914,0,0,0,1,1,1,1,1,52,1644.0526775148974,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1060","Nambour STP - Generator Housing replacement","Budget FY13/14","2013-06-03","2013-11-26","952 - Rickey Donald","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,81417,0,0,0,0,81417,1,15177,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1068","Ninderry Close BATTERY HILL Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-06-16","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",5615.02,183985,0,0,0,0,183985,1,29893,0,0,0,0,1,1,1,1,1,1042,0,0,0,0]
["ISD","14 - Network Projects","C1070","Noosa Drive  NOOSA HEADS Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-13","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,328,9671,0,0,0,9999,1,48,1924.2615155788985,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1072","Normandy Crescent AROONA Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-02-26","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1021,25864,0,0,0,26885,1,144,5146.2206430495953,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1073","Newing Way CALOUNDRA WEST Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-07","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1460,42677,0,0,0,44137,1,211,8491.5426223100676,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1074","Oak Court MINYAMA Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-02-27","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,3436,87060,0,0,0,90496,1,487,17322.532059383611,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1076","Okinja RD ALEXANDRA HEADLAND Sewer Rising Main 375mm 1450m","Budget FY13/14","2017-07-03","2019-07-24","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,0,59730,59730,1,0,0,0,0,10671.561730712627,0,1,1,1,1,0,0,0,0,3160.3705257811298]
["ISD","14 - Network Projects","C1080","Old Gympie Rd LANDSBOROUGH SPS BEW001 Rising Main Upgrade 300mm","Budget FY13/14","2015-07-01","2017-06-06","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,36182,595818,0,632000,1,0,0,7943.5922147274887,134763.53238368547,0,0,1,1,1,1,0,0,2164.0455351023488,32019.732073647254,0]
["ISD","14 - Network Projects","C1081","Oleander Drive  PARKLANDS Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-04-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,2000,58079,0,0,0,60079,1,290,11556.114627577999,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1083","Orana Street  BUDDINA Water Main FF New 225mm","Budget FY13/14","2013-06-03","2014-07-17","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2772.33,70281,0,0,0,0,70281,1,12392,0,0,0,0,1,1,1,1,1,225,0,0,0,0]
["ISD","14 - Network Projects","C1085","Panorama Dr ROSEMOUNT Water Main FF New 150mm","Budget FY13/14","2013-06-10","2014-07-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",12865.460000000001,366082,93111,0,0,0,459193,1,41010,18526.5136983835,0,0,0,1,1,1,1,1,3225,6227.0426252324623,0,0,0]
["ISD","14 - Network Projects","C1088","Perwillowen Rd BURNSIDE Water Main FF New 100mm","Budget FY13/14","2013-09-02","2014-12-15","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1465,20430,0,0,0,21895,1,218,4065.0049388146927,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C1096","REDCLIFFE STP Rectification Works","Budget FY13/14","2012-07-02","2016-03-30","904 - Ben Goodall","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",1896722.9999999998,2539225,30487270,5672529,0,0,38699024,1,418963,6066123.5007820381,1245377.7348464958,0,0,1,1,1,1,1,96488,2038916.2377911403,339273.97753547598,0,0]
["ISD","16 - Network Operations (Renewals)","C1098","Altitude Valve Replacement","Budget FY13/14","2014-03-03","2014-06-05","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,15829,0,0,0,0,15829,1,2495,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1099","REGIONAL - Fixed Potable Water Standpipes - New","Budget FY13/14","2013-05-01","2013-12-06","902 - Ashley Massie","06 - Infrastructure Effic",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",70000,357019,11981,0,0,0,369000,1,56424,2383.8876246666096,0,0,0,1,0,0,0,0,8138,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1101","REGIONAL - Water House Service Connection Renewal","Budget FY13/14","2013-08-01","2013-10-31","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,31658,0,0,0,0,31658,1,5190,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1104","REGIONAL - Sewer House Service Connection Renewal","Budget FY13/14","2014-03-03","2014-06-05","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,52764,0,0,0,0,52764,1,8318,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1105","REGIONAL STP Sites - Man Down Duress Alarm Systems","Budget FY13/14","2013-01-11","2013-06-14","902 - Ashley Massie","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","REG - Regional","2 - Distribution",131507.77000000002,66282,0,0,0,0,66282,1,13193,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1106","REGIONAL - Water Access Road Renewal","Budget FY13/14","2014-01-06","2014-02-28","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,31658,0,0,0,0,31658,1,5760,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1110","Ridgeway Street  SUNRISE BEACH Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-05-05","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,3863,112631,0,0,0,116494,1,558,22410.45380634546,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1113","Runway Dr MUDJIMBA SPS MDJ108 M&E Upgrade","Budget FY13/14","2013-06-03","2014-12-19","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",2320.96,67606,11182,0,0,0,78788,1,8742,2224.9087237310764,0,0,0,1,1,1,1,1,896,747.82561282071276,0,0,0]
["ISD","14 - Network Projects","C1114","Runway Dr MUDJIMBA SPS MDJ108 Rising Main New 150mm","Budget FY13/14","2013-06-03","2014-08-08","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",4812.1100000000006,171619,32420,0,0,0,204039,1,17259,6450.6833145556711,0,0,0,1,1,1,1,1,1262,2168.1726316980421,0,0,0]
["ISD","14 - Network Projects","C1116","Salamanda Court BLI BLI Water Main FF","Budget FY13/14","2013-06-07","2014-07-29","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",316.73,14303,0,0,0,0,14303,1,2294,0,0,0,0,1,1,1,1,1,49,0,0,0,0]
["ISD","14 - Network Projects","C1117","SCARBOROUGH Pump Station Upgrade PS 02X, 03X, 04X & 05X","Budget FY13/14","2014-07-01","2016-06-29","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,152921,1744370,0,0,1897291,1,0,30427.04944926489,382968.43600697006,0,0,0,1,1,1,1,0,10226.993430348437,104330.77524919806,0,0]
["ISD","14 - Network Projects","C1118","Showgrounds MALENY Sewer Gravity Main New 150mm","Budget FY13/14","2015-08-03","2017-06-16","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,37349,789651,0,827000,1,0,0,8199.8017143291418,178605.14135240897,0,0,1,1,1,1,0,0,2233.843808814815,42436.471291044625,0]
["ISD","16 - Network Operations (Renewals)","C1125","Scientific Services-Laboratories-New-Discrete Analyser","Budget FY13/14","2014-11-03","2015-02-17","941 - Steve Walker","07 - Renewals",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","2 - Distribution",0,0,70000,0,0,0,70000,1,0,13928.063911748826,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1128","Scientific Services-Laboratories-New-Flow Injection Analyser (FIA)","Budget FY13/14","2014-12-01","2015-03-17","941 - Steve Walker","07 - Renewals",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","2 - Distribution",0,0,120000,0,0,0,120000,1,0,23876.680991569418,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1129","Scientific Services-Laboratories-New-fumehood x 3","Budget FY13/14","2013-09-02","2013-12-03","941 - Steve Walker","07 - Renewals",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","2 - Distribution",0,0,20000,0,0,0,20000,1,0,3979.446831928236,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1132","Scientific Services-Laboratories-New-Horiba Multi Parmater sonde x 4","Budget FY13/14","2015-01-12","2015-04-16","941 - Steve Walker","07 - Renewals",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,32000,0,0,0,0,32000,1,5062,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1134","Scientific Services-Laboratories-New-Reverse Osmosis Water Unit","Budget FY13/14","2013-11-01","2014-02-17","941 - Steve Walker","07 - Renewals",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,15000,0,0,0,0,15000,1,2610,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1138","Steggalls Road  YANDINA Water Main FF New 100mm","Budget FY13/14","2013-06-10","2014-07-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1551.5800000000002,44726,0,0,0,0,44726,1,7242,0,0,0,0,1,1,1,1,1,179,0,0,0,0]
["ISD","14 - Network Projects","C1142","Stringybark Road area BUDERIM Water Main New Southern 375mm","Budget FY13/14","2016-07-04","2019-03-15","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,0,0,263009,644992,908001,1,0,0,0,59488.001182744949,115236.42966375018,0,1,1,1,1,0,0,0,14134.312345309962,34127.133871833626]
["ISD","14 - Network Projects","C1145","Sydney St_Maud St NAMBOUR Water Main FF New 100mm","Budget FY13/14","2013-06-11","2014-07-31","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",886.45999999999992,25455,0,0,0,0,25455,1,4109,0,0,0,0,1,1,1,1,1,130,0,0,0,0]
["ISD","14 - Network Projects","C1149","Tanawha Tourist Dr TANAWHA Water Mains New 200, 250mm","Budget FY13/14","2016-07-25","2018-08-17","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,0,0,26069,375421,401490,1,0,0,0,5896.3484247040142,67073.972484611833,0,1,1,1,1,0,0,0,1400.9687445292191,19863.87850593132]
["ISD","14 - Network Projects","C1151","Tollga Street  MOUNT COOLUM Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-09-29","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2402.29,69559,0,0,0,0,69559,1,11212,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1152","Toral Dr BUDERIM Water Main FF","Budget FY13/14","2013-05-01","2014-06-16","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1122.02,74694,0,0,0,0,74694,1,12050,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1153","Ulm St MOFFAT BEACH Sewage Pump Station CAL001 upgrade","Budget FY13/14","2013-07-01","2015-10-26","902 - Ashley Massie","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,545734,5091095,2063170,0,0,7699999,1,83997,1012987.0934397841,452959.51439000928,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1155","VERNEY HILL Reservoir 4.5ML Renewals Works","Budget FY13/14","2013-04-30","2013-11-14","941 - Steve Walker","07 - Renewals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",109523.2,90585,0,0,0,0,90585,1,16147,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1156","Victoria Terrace SHELLY BEACH Water Main FF New 100mm","Budget FY13/14","2012-06-04","2013-05-17","929 - Murray Green","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",60860.880000000005,1208,0,0,0,0,1208,1,260,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1157","Viewland Drive/Brandenburg Road MOOLOOLAH VALLEY Water Main FF","Budget FY13/14","2013-06-03","2014-06-17","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",369.96000000000004,23431,0,0,0,0,23431,1,3881,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1158","Wandaa Court  COOLUM BEACH Water Main FF New 100mm","Budget FY13/14","2013-06-03","2014-09-15","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",414.37,8903,0,0,0,0,8903,1,1448,0,0,0,0,1,1,1,1,1,46,0,0,0,0]
["ISD","14 - Network Projects","C1159","Warrack Street  MOUNT COOLUM Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-04-22","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1105,31830,0,0,0,32935,1,160,6333.2896330137883,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1160","Warrack Street  MOUNT COOLUM Water Main FF","Budget FY13/14","2013-06-03","2014-09-19","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2271.09,75292,0,0,0,0,75292,1,12071,0,0,0,0,1,1,1,1,1,362,0,0,0,0]
["ISD","14 - Network Projects","C1162","Sylvan Beach Esplanade, BELLARA Water Main FF New 200mm","Budget FY13/14","2015-02-02","2016-09-07","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,1063,16539,110310,0,0,127912,1,170,3290.8035576630546,24218.054756690879,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1164","WF01 Pump Upgrade (impellor change) - Sewer PS","Budget FY13/14","2014-01-06","2015-06-09","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,15997,294425,0,0,0,310422,1,2419,58582.431674523548,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1166","William Street, BUDERIM Water Pump Station","Budget FY13/14","2015-05-01","2017-06-01","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,0,905,15992,164103,0,181000,1,0,180.06996914475269,3510.9702807451772,37117.206856388926,0,0,1,1,1,1,0,60.524251440059473,956.48157087382572,8819.025428036306,0]
["ISD","14 - Network Projects","C1167","Wingara Street  BUDDINA Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-04-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,810,23563,0,0,0,24373,1,117,4688.3852850362509,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1168","Wises Rd, MAROOCHYDORE Sewer Pumps 280L/s  & 220L/s","Budget FY13/14","2017-01-09","2019-03-14","902 - Ashley Massie","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,0,0,0,0,81572,81572,1,0,0,0,0,14573.926561153363,0,1,1,1,1,0,0,0,0,4316.0513063622693]
["ISD","14 - Network Projects","C1169","Yew Ct BUDERIM Water Main FF New 150mm","Budget FY13/14","2013-06-03","2014-08-07","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",6851.0099999999993,219001,22568,0,0,0,241569,1,26687,4490.4078051478209,0,0,0,1,1,1,1,1,1810,1509.2942613251514,0,0,0]
["Corporate","11 - ICT","C1170","Field Device Replacement","Toughbook Replacement","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",350000,770001,300000,100000,100000,100000,1370001,1,122173,59691.702478923537,21954.541525420071,22618.237848417713,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1173","Software Licenses","Software Licenses","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",475705,919000,400000,200000,100000,200000,1819000,1,139519,79588.936638564715,43909.083050840141,22618.237848417713,35732.669448225766,0,0,0,0,0,0,0,0,0,0]
["Corporate","18 - Property & Logistics","C1174","Security Upgrades","Security Upgrades","2013-07-01","2013-12-31","942 - Mike O'Reilly","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"309 - Non Regulated","8 - Support Service","REG - Regional","2 - Distribution",250000,250000,250000,250000,250000,250000,1250000,1,41250,49743.085399102943,54886.353813550166,56545.594621044293,44665.836810282213,0,0,0,0,0,0,0,0,0,0]
["Corporate","27 - Business Projects","C1175","Business Projects","\t20 - SCADA\tC9089\tSCADA Improvement & Integration Program\tBudget FY13/14\t8 - Sup","2013-07-01","2013-12-31","501 - Business Development","05 - Improvements",null,"NA - Not Applicable",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",2360339,4000000,4000000,4000000,4000000,4000000,20000000,1,659999,795889.3663856471,878181.66101680265,904729.51393670868,714653.38896451541,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1179","Sewage Pumping Station Rationalisation Project Future","Budget FY13/14","2013-07-01","2016-06-30","902 - Ashley Massie","03 - Disposals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,500000,1000000,1000000,0,0,2500000,1,62197,198972.34159641177,219545.41525420066,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1180","Sewer Lining and Sewer Connection Rehabilitation Program 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,1850001,0,0,0,0,1850001,1,288080,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1181","Sewage Pumping Station Civil Infrastructure Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,450000,0,0,0,0,450000,1,69423,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1182","Sewer Manhole Renewals Program 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,220001,0,0,0,0,220001,1,35060,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1183","Replacement of District Water Meters 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,225000,0,0,0,0,225000,1,35565,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1184","Replacement of Retail Water Meters >25mm 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,1127499,0,0,0,0,1127499,1,178218,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1185","Replacement of Retail Water Meters 20/25mm 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,1763747,0,0,0,0,1763747,1,278788,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1187","SPS Civil Component Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,249998,0,0,0,0,249998,1,38671,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1189","Installation of Water Quality Monitoring at Bulk Water Off Take Future","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,500000,0,0,0,0,500000,1,78116,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1192","SPS Void Protection Phase 1 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,499999,0,0,0,0,499999,1,78902,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1193","Unanticipated Sewer Mains Extensions 13/14","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,400001,0,0,0,0,400001,1,61879,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1194","Unanticipated Water Mains Extensions 13/14","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,149998,0,0,0,0,149998,1,23202,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1195","WPS Pump Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,89999,0,0,0,0,89999,1,14258,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1197","SPS Wet Well Refurbishment 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,750000,0,0,0,0,750000,1,118825,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1198","WPS Switchboard Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,608751,0,0,0,0,608751,1,94169,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1199","Water Trunk Stop Valves Replacement (>=300mm) 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,313749,0,0,0,0,313749,1,48331,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1200","SPS Switchboards - Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"09 - Telemetry and Contro",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,1200000,0,0,0,0,1200000,1,190203,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1201","SPS Pump Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,800000,0,0,0,0,800000,1,135139,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1202","Reticulation Stop Valve Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,2170625,0,0,0,0,2170625,1,366787,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1203","Hydrant Replacement 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,2995625,0,0,0,0,2995625,1,506193,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1258","Wharf Street CABOOLTURE WMN FF Upgrade 200mm X 230m","Budget FY13/14","2013-05-01","2013-07-03","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",12610.86,135564,0,0,0,0,135564,1,21600,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1261","Memorial Avenue POMONA WMN New","Budget FY13/14","2013-04-02","2013-05-13","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1137.8599999999999,43862,0,0,0,0,43862,1,6701,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","18 - Property & Logistics","C1279","NSC Construction","NSC Construction","Mar-13","Oct-13","935 - Scott Womack","01 - Business Efficiency",null,"02 - Buildings(Non infra)",null,null,null,"399 - Other","8 - Support Service","NTH - North","2 - Distribution",500,3970000,0,0,0,0,3970000,1,714750,0,0,0,0,1,0,0,0,0,144562,0,0,0,0]
["Corporate","18 - Property & Logistics","C1280","NSC Subdivision","NSC Subdivision","2010-07-01","Oct-13","935 - Scott Womack","01 - Business Efficiency",null,"02 - Buildings(Non infra)",null,null,null,"399 - Other","8 - Support Service","NTH - North","2 - Distribution",3768,0,1462000,0,0,0,1462000,1,0,290897.56341395405,0,0,0,0,1,1,1,1,0,97775.089066703804,0,0,0]
["ISD","14 - Network Projects","C1286","Multiple Locations REGIONAL SMS Sewer Hot Spots 12/13","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",49490,900511,0,0,0,0,900511,1,139647,0,0,0,0,1,0,0,0,0,14084,0,0,0,0]
["ISD","14 - Network Projects","C1287","Marawa Drive MINYAMA SPS KAW008 Screened Overflow Structure","Budget FY13/14","2012-12-03","2013-06-12","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",3448.54,45936,0,0,0,0,45936,1,8150,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1288","Nambour Connection Road WOOMBYE SPS PLM141 Screened Overflow Structure","Budget FY13/14","2013-06-04","2014-07-24","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",2333.5100000000002,48172,0,0,0,0,48172,1,8985,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1289","Koala Court LITTLE MOUNTAIN SPS LMT006 Screened Overflow Structure","Budget FY13/14","2012-12-03","2013-05-29","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",3538.65,47387,0,0,0,0,47387,1,8407,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1290","Cox Street MARGATE WMN Upgrade FF","Budget FY13/14","2013-02-21","2014-04-03","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",1527.09,46354,0,0,0,0,46354,1,7433,0,0,0,0,1,1,1,1,1,242,0,0,0,0]
["ISD","12 - Major Projects","C1291","COOLUM STP, Upgrade - Trial Wetlands","Budget FY13/14","2010-02-03","2017-06-30","951 - Malcolm Brassey","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",1522811.06,168916,169610,173781,136939,0,649246,1,27891,33747.698858167401,38152.821808290246,30973.188727244738,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1297","Lorraine Court LAWNTON WMN Upgrade FF","Budget FY13/14","2013-01-17","2013-11-22","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",12568.14,133169,0,0,0,0,133169,1,22388,0,0,0,0,1,0,0,0,0,320,0,0,0,0]
["ISD","14 - Network Projects","C1300","Janus Court EATONS HILL WMN Upgrade FF","Budget FY13/14","2013-03-15","2014-04-03","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,30190,278969,0,0,0,309159,1,4956,55507.115162809401,0,0,0,1,1,1,1,1,709,18656.78441986956,0,0,0]
["ISD","14 - Network Projects","C1301","Nambour Connection Road WOOMBYE WMN Upgrade","Budget FY13/14","2013-06-04","2014-07-24","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2745.55,105811,0,0,0,0,105811,1,16167,0,0,0,0,1,1,1,1,1,479,0,0,0,0]
["ISD","14 - Network Projects","C1303","Almond Way Bellmere SPS Upgrade pumps SPS MF23","Budget FY13/14","2013-08-12","2014-10-02","959 - David Reinecker","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,22102,177641,0,0,0,199743,1,3459,35345.645733528188,0,0,0,1,1,1,1,1,540,11880.208342611719,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1310","Scientific Services - Labratories - New - LIMS sample barcoding system","Budget FY13/14","2013-07-02","2013-09-16","905 - Bob Sheedy","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,40000,0,0,0,0,40000,1,6312,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1311","Scientific Services - Labratories - New Autoclave No 1- Replacement","Budget FY13/14","2013-07-02","2013-09-16","905 - Bob Sheedy","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,15000,0,0,0,0,15000,1,2367,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1312","Scientific Services - Labratories - New Waterbath-agar- Replacement","Budget FY13/14","2013-07-02","2013-09-16","905 - Bob Sheedy","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,6000,0,0,0,0,6000,1,947,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1313","Scientific Services - Labratories - New - 80 degree circulating waterbath- Repla","Budget FY13/14","2013-07-02","2013-09-16","905 - Bob Sheedy","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,6000,0,0,0,0,6000,1,947,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1314","Small equipment between $1-$3k (13/14) ph, probes, colilert sealer, pumps, manif","Budget FY13/14","2013-07-02","2013-09-16","905 - Bob Sheedy","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,30000,0,0,0,0,30000,1,4734,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1315","Buderim Street CURRIMUNDI Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-03-10","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,3128,80245,0,0,0,83373,1,444,15966.535551404064,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1316","City View Terrace  NAMBOUR Water Main FF New 100mm","Budget FY13/14","2014-01-06","2015-04-30","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,1129,37050,0,0,0,38179,1,163,7371.9252561470576,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1318","Bower Street Caloundra Rising Main Upgrade 450mm","Budget FY13/14","2013-07-30","2015-10-23","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,162800,1462573,1874627,0,0,3500000,1,24956,291011.57456568879,411565.76316173642,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1319","Kalana Rd Currimundi Rising Main New 750mm","Budget FY13/14","2013-07-29","2015-07-17","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,158589,2819802,221610,0,0,3200001,1,24293,561062.60677824519,48653.45947448341,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1338","Bribie Is Rd NINGI SPS-NSP007 Ferric Chloride Dosing Systems","Budget FY13/14","2012-07-02","2013-08-27","935 - Scott Womack","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",97401.23000000001,1758,0,0,0,0,1758,1,379,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1339","Bullocky Ck Rd Meldale SPS-MLD001 Ferric Chloride Dosing Systems","Budget FY13/14","2012-07-02","2013-08-27","935 - Scott Womack","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",73672.75,23292,0,0,0,0,23292,1,4766,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1341","REGIONAL - Water Quality Management Program 13/14","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","02 - Compliance",null,"10 - Treatment",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,250000,0,0,0,0,250000,1,39517,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1345","Pierce Ave LITTLE MOUNTAIN Corbould Park SRM Connection","Budget FY13/14","2013-01-22","2013-05-14","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",12709.83,38532,0,0,0,0,38532,1,7315,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1348","Guildhall Court MURRUMBA DOWNS WMN New Hydrant","Budget FY13/14","2013-04-19","2013-07-29","902 - Ashley Massie","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,18300,0,0,0,0,18300,1,2964,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1349","Enhancements Trade Waste Management System","Budget FY13/14","2013-07-02","2014-05-27","560 - Trade Waste","04 - Growth",null,"10 - Treatment",null,null,null,"306 - Tradewaste","2 - Sewerage","REG - Regional","2 - Distribution",0,100001,0,0,0,0,100001,1,16802,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1350","Procure TW Mobile Auto Sampler and Sampling Trailer","Budget FY13/14","2013-07-02","2014-05-27","946 - Brian Parsons","04 - Growth",null,"10 - Treatment",null,null,null,"306 - Tradewaste","2 - Sewerage","REG - Regional","2 - Distribution",0,34999,0,0,0,0,34999,1,5881,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1351","Procure Portable Multi-parameter Monitoring Instrument","Budget FY13/14","2013-07-02","2014-05-27","946 - Brian Parsons","04 - Growth",null,"10 - Treatment",null,null,null,"306 - Tradewaste","2 - Sewerage","REG - Regional","2 - Distribution",0,22999,0,0,0,0,22999,1,3862,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1352","Implementation of Monitoring System for Liquid Wastewater Facilities","Budget FY13/14","2013-07-02","2014-05-27","560 - Trade Waste","02 - Compliance",null,"05 - Other Distribution",null,null,null,"306 - Tradewaste","2 - Sewerage","REG - Regional","2 - Distribution",0,649999,0,0,0,0,649999,1,109217,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1360","Kangaroo Avenue BONGAREE Sewage Pump Station BIS002 Upgrade","Budget FY13/14","2013-04-02","2013-09-09","902 - Ashley Massie","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",33500,100756,29244,0,0,0,130000,1,9776,5818.7471576454664,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1380","Henry Rd Griffin Water Main New 300mm x 830m","Budget FY13/14","2013-05-07","2014-06-24","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",9699.57,69281,661434,0,0,0,730715,1,11520,131607.07179148102,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1381","Toohey Street CABOOLTURE Sewage Gravity Main New 375mm","Budget FY13/14","Cancelled","Cancelled","902 - Ashley Massie","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,23233,423765,19795,0,0,466793,1,3559,84317.514336603446,4345.9014949569018,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1382","Evans Street MAROOCHYDORE SRM New 150mm","Budget FY13/14","2013-09-24","2015-01-21","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,33404,356597,0,0,0,390001,1,5321,70952.940096255668,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1383","Chelmsford Rd MANGO HILL Decommissioning SPS-MDN115","Budget FY13/14","2013-08-09","2015-01-29","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,9760,100199,0,0,0,109959,1,1496,19936.829655618865,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1384","Memorial Dr NORTH LAKES Upgrade pumps SPS-MDN180","Budget FY13/14","2013-09-02","2015-06-11","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,35777,529731,0,0,0,565508,1,5360,105401.81748620882,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1385","Chermside Rd NORTH LAKES Upgrade pumps SPS-MDN181","Budget FY13/14","2013-07-22","2015-05-26","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,50518,695168,0,0,0,745686,1,7625,138319.2047628944,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1386","Delaney Rd Dayboro Water Main New 200mm","Budget FY13/14","2013-07-22","2015-02-02","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,19705,200635,0,0,0,220340,1,3087,39920.815756196083,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1387","Kinsellas Road East Mango Hill Water Main New 300mm x 1445m","Budget FY13/14","2013-07-22","2015-06-10","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,76990,1140808,0,0,0,1217798,1,11478,226989.23907191935,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1388","Dohles Rocks Rd & Henry Rd Griffin Water Main New 300mm","Budget FY13/14","2013-08-27","2015-03-12","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,37755,468003,0,0,0,505758,1,5519,93119.65278414551,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1389","Bli Bli Road NAMBOUR Gravity Main New 750mm","Budget FY13/14","2013-08-27","2014-12-10","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,16023,164533,0,0,0,180556,1,2407,32737.516279882424,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1390","Napier Road EUMUNDI Pumpstation Upgrade SPS-EUM146","Budget FY13/14","2014-01-15","2015-06-10","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,5792,207759,0,0,0,213551,1,829,41338.294717728917,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1391","Park Crescent Cooloum Pumpstation Upgrade SPS-CLM081","Budget FY13/14","2013-11-27","2015-05-06","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,10006,263557,0,0,0,273563,1,1489,52440.553434125497,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1392","Corbould Street COOLUM Pumpstation Upgrade SPS-CLM099","Budget FY13/14","2013-11-20","2015-08-11","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,37147,910694,95383,0,0,1043224,1,5505,181202.91765780264,20940.900343191424,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1393","Quorn Close Hilston Street  BUDERIM Water Main FF New 150mm","Budget FY13/14","2013-07-22","2014-12-03","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,8554,83472,0,0,0,92026,1,1396,16608.619297735688,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1394","Coronation Avenue GOLDEN BEACH - Sewer Gravity Main - New 326m DN150","Budget FY13/14","2013-09-17","2015-01-13","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,27035,279094,0,0,0,306129,1,4344,55531.986705508949,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1395","Bean Street MALENY WMN New HLZ","Budget FY13/14","2013-05-16","2014-07-03","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,143101,1876899,0,0,0,2020000,1,20163,373450.98896996368,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1396","Airport Runway Diversion MARCOOLA WMN New 600mm","Budget FY13/14","2013-07-29","2015-09-07","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,159068,2132472,1008461,0,0,3300001,1,24334,424302.94722878351,221402.98901266648,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1397","Dohles Rocks Road GRIFFIN Water Main New 300mm x 1245m","Budget FY13/14","2013-05-07","2014-06-24","902 - Ashley Massie","04 - Growth",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,42540,807459,132066,0,0,982065,1,6759,160662.00797309709,28994.484810961265,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1398","Finch Street BUDERIM WMN New 150mm FF","Budget FY13/14","2013-08-27","2014-03-19","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,120000,0,0,0,0,120000,1,20109,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1399","Panorama Dr NAMBOUR New Water Pump Station","Budget FY13/14","2013-05-16","2014-10-03","902 - Ashley Massie","04 - Growth",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",0,81309,720691,0,0,0,802000,1,12938,143397.57583745962,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C1400","PDS Development for WATER Growth Projects","Budget FY13/14","2013-07-01","2018-06-30","554 - Capital Works Planni","NA - Not Applicable",null,"NA - Not Applicable",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,200000,250000,250000,250000,250000,1200000,1,34446,49743.085399102943,54886.353813550166,56545.594621044293,44665.836810282213,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1401","DERCETO Implementation & DERCETO Site Works Future","Budget FY13/14","2013-07-01","2015-06-30","902 - Ashley Massie","06 - Infrastructure Effic",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",154999.99,1283001,850000,0,0,0,2133001,1,169314,169126.49035695003,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1402","DERCETO NPI Connection to the Image Flat Supply Region","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","06 - Infrastructure Effic",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",30981,169998,0,0,0,0,169998,1,27533,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1403","MOUNTAIN CREEK Lurnea Cr 450SGM Erosion Protection","Budget FY13/14","2013-05-07","2014-10-20","902 - Ashley Massie","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",4797.4500000000007,98496,56706,0,0,0,155202,1,12391,11282.925602566127,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1404","Caboolture Bribie Island Road BRIBIE ISLAND SRM (Bridge) Renewal","Budget FY13/14","2013-07-01","2014-07-25","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",0,193761,56239,0,0,0,250000,1,18802,11190.005519040604,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1405","REDCLIFFE Walsh Street SRM17X Renewal","Budget FY13/14","2013-05-30","2014-06-26","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",4176,155820,0,0,0,0,155820,1,26900,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1406","Asset Replacement - STP 13/14","Budget FY13/14","2013-07-01","2014-06-27","941 - Steve Walker","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","REG - Regional","2 - Distribution",0,1000001,0,0,0,0,1000001,1,154649,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1407","Reservoir Renewal PROGRAM 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,2255000,0,0,0,0,2255000,1,345753,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1408","Water Network Safety Improvements 13/14","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","02 - Compliance",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,38001,0,0,0,0,38001,1,6035,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1409","Water Main Replacement Program 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,2535000,0,0,0,0,2535000,1,391335,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1410","SPS Access Road Rehabilitation Program 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,224998,0,0,0,0,224998,1,35739,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1411","Sewer Network Safety Improvements 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","02 - Compliance",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,38001,0,0,0,0,38001,1,6035,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1412","Multiple Locations SMS SRM Isolation Valve Renewal","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,300000,0,0,0,0,300000,1,47652,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1413","Water quality data logger renewals","Budget FY13/14","2013-07-01","2018-06-30","549 - Water Quality","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,20000,20000,20000,20000,20000,100000,1,3445,3979.446831928236,4390.9083050840136,4523.6475696835432,3573.2669448225774,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1414","KAWANA STP Methane Gas Flare Renewal","Budget FY13/14","2013-07-01","2014-03-21","941 - Steve Walker","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",0,50000,0,0,0,0,50000,1,8766,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1415","Energy Efficient Submersible Pump Variable Speed Drives Trial","Budget FY13/14","2013-07-01","2014-06-30","560 - Trade Waste","06 - Infrastructure Effic",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","3 - Non Regulated","REG - Regional","2 - Distribution",0,150000,0,0,0,0,150000,1,23826,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1416","RESERVOIR DECOMMISSIONING & DISPOSAL PROGRAM 13/14","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","03 - Disposals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,300000,0,0,0,0,300000,1,47652,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1417","Sewer Pressure & Vacuum Main Renewal 13/14","Budget FY13/14","2013-07-01","2014-06-30","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",0,300000,0,0,0,0,300000,1,47652,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C1418","Install Air Gaps to Decommissioned Reservoirs","Budget FY13/14","2013-07-01","2014-06-30","902 - Ashley Massie","03 - Disposals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",0,350000,0,0,0,0,350000,1,54030,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1439","Asset System Enhancements","Asset System Enhancements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,500000,500000,500000,500000,3700000,5700000,1,37950,99486.170798205887,109772.70762710033,113091.18924208859,661054.38479217677,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1440","Finance One System Enhancements","Finance One System Enhancements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,250000,2600000,100000,100000,100000,3150000,1,18975,517328.08815067069,21954.541525420071,22618.237848417713,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1441","GIS System Enhancements","GIS System Enhancements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,150000,400000,100000,100000,100000,850000,1,11385,79588.936638564715,21954.541525420071,22618.237848417713,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1442","Hardware","Hardware","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,400000,400000,400000,400000,400000,2000000,1,65626,79588.936638564715,87818.166101680283,90472.951393670854,71465.338896451532,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1443","HRIS System Enhancements","HRIS System Enhancements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,100000,100000,1550000,100000,100000,1950000,1,16730,19897.234159641179,340295.39364401106,22618.237848417713,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1444","Northern Centre's - Property","Northern Centre's - Property","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,1000000,0,500000,0,0,1500000,1,173080,0,109772.70762710033,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1445","Objective System Enhancements","Objective System Enhancements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,400000,300000,1550000,100000,300000,2650000,1,30360,59691.702478923537,340295.39364401106,22618.237848417713,53599.00417233866,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1446","Security (Audit Compliance)","Security (Audit Compliance)","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,399999,100000,100000,100000,100000,799999,1,66814,19897.234159641179,21954.541525420071,22618.237848417713,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C1447","Unify System Enhancements","Unify System Enhancements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,500000,500000,500000,4000000,500000,6000000,1,37950,99486.170798205887,109772.70762710033,904729.51393670868,89331.673620564427,0,0,0,0,0,0,0,0,0,0]
["Corporate","18 - Property & Logistics","C1448","6 Maud Street","6 Maud Street","2013-07-01","2013-12-31","942 - Mike O'Reilly","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"309 - Non Regulated","8 - Support Service","REG - Regional","2 - Distribution",0,150000,0,0,0,0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","18 - Property & Logistics","C1449","L3 King Street","L3 King Street","2013-07-01","2013-12-31","942 - Mike O'Reilly","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"309 - Non Regulated","8 - Support Service","REG - Regional","2 - Distribution",0,408000,0,0,0,0,408000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","18 - Property & Logistics","C1450","Logistics Stores Equipment","Logistics Stores Equipment","2013-07-01","2013-12-31","571 - Logistics","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","2 - Distribution",0,74000,0,0,0,0,74000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9005","Sewer Rising Main RMN-NS01 (450mm x 1050m) Bribie Is bridge","Budget FY13/14","2014-07-01","2017-04-06","916 - Howard Smyth","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,2825,7645,89530,0,100000,1,0,562.09686500986334,1678.4246996183642,20250.108345688379,0,0,1,1,1,1,0,188.92929316924642,457.24747432031006,4811.4132378572631,0]
["ISD","14 - Network Projects","C9038","Wastewater Pump Station SPS19X","Budget FY13/14","2009-06-24","2016-09-29","926 - Melissa Johnson","05 - Improvements",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,119657,368497,0,488154,1,0,0,26270.145753071891,83347.52792428383,0,0,1,1,1,1,0,0,7156.6855506534121,19803.321165092013,0]
["ISD","14 - Network Projects","C9040","Bypass and Decomission Wastewater Pump Station PS107","Budget FY13/14","2009-11-23","2016-01-20","937 - Wade Lewis","06 - Infrastructure Effic",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",0,0,0,557893,0,0,557893,1,0,0,122482.85035241178,0,0,0,1,1,1,1,0,0,33367.582104771842,0,0]
["ISD","14 - Network Projects","C9041","Wastewater Pump Station PS143, Upgrade Pumps (696L/s v )","Budget FY13/14","2009-10-19","2014-07-31","939 - Zoran Brankovic","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",1761,292626,3978,0,0,0,296604,1,47520,791.51197487052616,0,0,0,1,1,1,1,1,7378,266.03919583265923,0,0,0]
["ISD","12 - Major Projects","C9044","BRENDALE STP, Upgrade (Stage 3)","Budget FY13/14","2009-12-01","2013-08-28","939 - Zoran Brankovic","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",1636077.99,4950,0,0,0,0,4950,1,1067,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9047","Replacement of Water Main WR-AF01 (300mm x 765m)","Budget FY13/14","2009-11-23","2015-05-18","937 - Wade Lewis","05 - Improvements",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,0,1012059,35208,0,0,1047267,1,0,201371.74906372293,7729.7549802698977,0,0,0,1,1,1,1,0,67684.103191353759,2105.7905920038556,0,0]
["ISD","14 - Network Projects","C9048","Water Main MWHP514 (200dia x 325mm & 150dia x 275m)","Budget FY13/14","2011-06-27","2013-08-27","957 - David Ingram","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",427705.71,31192,0,0,0,0,31192,1,6272,0,0,0,0,1,1,1,1,1,2424,0,0,0,0]
["ISD","12 - Major Projects","C9056","BURPENGARY EAST STP, Stage 2 Augmentation","Budget FY13/14","2008-12-17","2013-08-26","911 - Dirk VanRyn","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",969485.01,199997,0,0,0,0,199997,1,33096,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","12 - Major Projects","C9069","SOUTH CABOOLTURE STP, Upgrade and Augmentation (Stage 2)","Budget FY13/14","2008-05-20","2013-09-30","928 - Mike Walsh","04 - Growth",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",672193.37,676661,0,0,0,0,676661,1,121307,0,0,0,0,1,1,1,1,1,8088,0,0,0,0]
["Corporate","11 - ICT","C9076","PC Replacement","PC Replacement","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",100000,150000,300000,300000,300000,300000,1350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","20 - SCADA","C9089","SCADA Improvement & Integration Program","Budget FY13/14","2009-09-07","2015-06-30","900 - Andrew Schoenmaker","02 - Compliance",null,"09 - Telemetry and Contro",null,null,null,"304 - Sewerage Collection","8 - Support Service","STH - South","2 - Distribution",7346901.6799999997,12572068,3572080,0,0,0,16144148,1,2059761,710745.12196971057,0,0,0,1,1,1,1,1,924800,238892.22992708025,0,0,0]
["ISD","14 - Network Projects","C9093","Tanawha to Mt Creek Trunk Water Main - Stage 2 completion","Budget FY13/14","2011-02-11","2013-07-22","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",461322.67,50933,0,0,0,0,50933,1,9041,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9112","Water Supply Service Reservoir, Boundary Road Reservoir No 3 (24ML)","Budget FY13/14","2010-01-11","2018-11-13","939 - Zoran Brankovic","07 - Renewals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",0,0,0,0,206638,2236479,2443117,1,0,0,0,46737.874325213401,399576.82417449262,0,1,1,1,1,0,0,0,11104.890077564494,118334.20916002772]
["Corporate","15 - Plant & Fleet","C9993","Fleet - Trucks","Truck Replacement Program","2013-07-01","2013-12-31","511 - Plant & Fleet","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",758777,4862275,3880000,540000,1980000,2340000,13602275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","11 - ICT","C9994","New IT Requirements","New IT Requirements","2013-07-01","2013-12-31","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",100000,100000,100000,100000,100000,100000,500000,1,14631,19897.234159641179,21954.541525420071,22618.237848417713,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["Corporate","15 - Plant & Fleet","C9995","Fleet - Small","Small Plant Replacement Program","2013-07-01","2013-12-31","511 - Plant & Fleet","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",34325,15000,15000,15000,15000,15000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","15 - Plant & Fleet","C9996","Fleet - New","New Fleet Requirements","2013-07-01","2013-12-31","511 - Plant & Fleet","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,144620,0,0,0,0,144620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","15 - Plant & Fleet","C9997","Fleet - Light","Light Fleet Replacement Program","2013-07-01","2013-12-31","511 - Plant & Fleet","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",3028000,2860304,2768950,2962363,5221932,2548420,16361969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Corporate","15 - Plant & Fleet","C9998","Fleet - Heavy","Heavy Fleet Replacement Program","2013-07-01","2013-12-31","511 - Plant & Fleet","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",0,391000,348220,364168,344902,857935,2306225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9999","Sunshine Mwy MAROOCHYDORE SPS New 1150L/s  & storage 345kL","Budget FY13/14","2016-11-07","2019-05-16","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,0,76589,222515,299104,1,0,0,0,17323.082185724645,39755.274711359787,0,1,1,1,1,0,0,0,4115.9536297805189,11773.478110567356]
["ISD","14 - Network Projects","C9999","Bruce Highway YANDINA Rising Main New 225mm","Budget FY13/14","2014-07-29","2016-09-09","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,156867,2154168,929031,0,3240066,1,0,31212.194309204329,472937.70808731095,210130.44126553359,0,0,1,1,1,1,0,10490.892542152276,128840.7949328494,49926.863082539603,0]
["ISD","14 - Network Projects","C9999","Railway St GRIFFIN Upgarde SPS-DAY402","Budget FY13/14","2014-08-27","2016-02-03","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,17649,212584,0,0,230233,1,0,3511.6628568350716,46671.842556398995,0,0,0,1,1,1,1,0,1180.3232195200108,12714.649716273223,0,0]
["ISD","14 - Network Projects","C9999","Alma Rd DAKABIN Upgrade SPS-MDN112","Budget FY13/14","2015-08-27","2017-03-01","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,9722,111758,0,121480,1,0,0,2134.4205271013393,25277.690254634672,0,0,1,1,1,1,0,0,581.4728509276722,6005.9635947330726,0]
["ISD","14 - Network Projects","C9999","Cairns Rd GRIFFIN Upgrade SPS-MDN118","Budget FY13/14","2015-08-27","2016-12-01","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,7000,70647,0,77647,1,0,0,1536.8179067794049,15979.106492771663,0,0,1,1,1,1,0,0,418.670022268433,3796.6258350821181,0]
["ISD","14 - Network Projects","C9999","Old Dayboro Rd PETRIE Upgrade SPS-MDN127","Budget FY13/14","2014-07-15","2015-10-07","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,4660,38848,0,0,43508,1,0,927.21111183927894,8528.9002917951875,0,0,0,1,1,1,1,0,311.64973669688084,2323.4990035834408,0,0]
["ISD","14 - Network Projects","C9999","Francis Rd BRAY PARK  Upgrade pumps SPS-MDN153","Budget FY13/14","2015-09-01","2017-05-10","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,28668,397031,0,425699,1,0,0,6293.9279645074248,89801.415911951335,0,0,1,1,1,1,0,0,1714.6331711987766,21336.760965483154,0]
["ISD","14 - Network Projects","C9999","Gympie Rd STRATHPINE Upgrade SPS-MDN166","Budget FY13/14","2014-08-27","2016-01-11","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,12679,150023,0,0,162702,1,0,2522.770319100905,32936.861832680945,0,0,0,1,1,1,1,0,847.94141879393817,8972.8761072538746,0,0]
["ISD","14 - Network Projects","C9999","Erang St CURRUMUNDI Sewage Pump Station CPK001 upgrade","Budget FY13/14","2015-06-01","2017-06-06","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,656,29641,320900,0,351197,1,0,130.52585608724615,6507.5456535497624,72581.925255572452,0,0,1,1,1,1,0,43.87172259080554,1772.8283042940889,17245.420619104163,0]
["ISD","14 - Network Projects","C9999","Bunya St MALENY SPS MAL001 Upgrade","Budget FY13/14","2015-06-01","2017-06-06","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,625,28274,306101,0,335000,1,0,124.35771349775737,6207.4270708972708,69234.652236385111,0,0,1,1,1,1,0,41.798516187886378,1691.068029945382,16450.110616791535,0]
["ISD","14 - Network Projects","C9999","Bunya St MALENY SPS MAL001 Combined Rising Main Upgrade 150mm","Budget FY13/14","2015-01-05","2016-04-14","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,1278,35722,0,0,37000,1,0,254.28665256021426,7842.6013237105562,0,0,0,1,1,1,1,0,85.469605900990075,2136.5329336389946,0,0]
["ISD","14 - Network Projects","C9999","Okinja RD ALEXANDRA HEADLAND Sewer Pump Station 160L/s","Budget FY13/14","2017-07-03","2019-05-22","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,0,0,52917,52917,1,0,0,0,0,9454.3283459588165,0,1,1,1,1,0,0,0,0,2799.8882824838452]
["ISD","14 - Network Projects","C9999","Mumford Road NARANGBA NB03 New SRM 200mm","Budget FY13/14","2016-07-04","2018-05-17","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,0,49096,806083,855179,1,0,0,0,11104.650054059162,144017.48693417088,0,1,1,1,1,0,0,0,2638.4579953740667,42650.61032200286]
["ISD","14 - Network Projects","C9999","Landsborough Avenue SCARBOROUGH SPS-RED002","Budget FY13/14","2014-11-07","2016-03-29","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,7562,170554,0,0,178116,1,0,1504.6288471520661,37444.348753264945,0,0,0,1,1,1,1,0,505.72860706047487,10200.835282567188,0,0]
["ISD","14 - Network Projects","C9999","Millennium Ct PELICAN WATERS Pump Station PW4 upgrade","Budget FY13/14","2015-10-01","2017-03-01","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,2931,35940,0,38871,1,0,0,643.48761211006217,8128.9946827213271,0,0,1,1,1,1,0,0,175.30311932411101,1931.4441167049038,0]
["ISD","14 - Network Projects","C9999","SEWERAGE TREATMENT PLANT WARANA Rising Main","Budget FY13/14","2016-01-05","2017-04-20","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,1773,49720,0,51493,1,0,0,389.2540212456978,11245.787858233287,0,0,1,1,1,1,0,0,106.04313564027596,2671.9922504888095,0]
["ISD","14 - Network Projects","C9999","Showgrounds MALENY SPS MAL002 Upgrade","Budget FY13/14","2015-08-03","2017-05-31","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,15714,173286,0,189000,1,0,0,3449.9366553045097,39194.239638009123,0,0,1,1,1,1,0,0,939.85438998945085,9312.5271343162476,0]
["ISD","14 - Network Projects","C9999","OrmondeTce KINGS BEACH Rising Main","Budget FY13/14","2016-01-04","2017-04-20","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,1923,49924,0,51847,1,0,0,422.18583353382786,11291.92906344406,0,0,1,1,1,1,0,0,115.01463611745666,2682.9553723532449,0]
["ISD","14 - Network Projects","C9999","Louise Cr CASHMERE SPS-MDN158 Upgrade pumps","Budget FY13/14","2015-11-13","2017-02-17","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,3296,69128,0,72424,1,0,0,723.62168867784544,15635.535459854198,0,0,1,1,1,1,0,0,197.13377048525072,3714.9935698268391,0]
["ISD","14 - Network Projects","C9999","Quanda Road COOLUM Pump station Upgrade SPS-CLM100","Budget FY13/14","2015-10-06","2017-03-17","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,14810,244639,0,259449,1,0,0,3251.4675999147121,55333.030889990616,0,0,1,1,1,1,0,0,885.78614711364173,13147.093969576263,0]
["ISD","14 - Network Projects","C9999","Rothfall Ch AROONA Sewage Pump Station CPK004 upgrade","Budget FY13/14","2015-10-01","2017-03-01","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,5257,64461,0,69718,1,0,0,1154.1502479913331,14579.942299468545,0,0,1,1,1,1,0,0,314.42118672359317,3464.1852867811576,0]
["ISD","14 - Network Projects","C9999","Mimosa Crescent CURRIMUNDI SPS Upgrade SPS CKS001","Budget FY13/14","2015-11-13","2017-04-25","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,11162,205950,0,217112,1,0,0,2450.565925067388,46582.26084881628,0,0,1,1,1,1,0,0,667.59925550860692,11067.916411668752,0]
["ISD","14 - Network Projects","C9999","Sportsman Pde BOKARINA Emergency Storage New KAW057","Budget FY13/14","Cancelled","Cancelled","902 - Ashley Massie","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,2196,16624,127731,0,146551,1,0,436.94326214572027,3649.7229831858322,28890.501386162436,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9999","Main Drive BIRTINYA Emergency Storage New KAW107","Budget FY13/14","Cancelled","Cancelled","902 - Ashley Massie","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,4415,33567,259814,0,297796,1,0,878.46288814815807,7369.4809538377549,58765.348483488,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9999","Gympie St LANDSBOROUGH SPS LBH002 Upgrade","Budget FY13/14","2015-07-28","2017-04-12","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,7084,74333,0,81417,1,0,0,1555.2597216607578,16812.814739864338,0,0,1,1,1,1,0,0,423.69406253565415,3994.7143997502949,0]
["ISD","14 - Network Projects","C9999","Hercules Rd KIPPA-RING Upgrade Gravity Main MWHGM-5","Budget FY13/14","2015-01-15","2016-03-18","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,6327,153673,0,0,160000,1,0,1258.8980052804975,33738.202598358781,0,0,0,1,1,1,1,0,423.13473907321134,9191.1826188652722,0,0]
["ISD","14 - Network Projects","C9999","Goodwin Road DAKABIN SGM New 225mm","Budget FY13/14","2015-10-27","2017-04-25","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,21793,478207,0,500000,1,0,0,4784.5532346347954,108161.99666778289,0,0,1,1,1,1,0,0,1303.4393993279941,25699.22361483311,0]
["ISD","14 - Network Projects","C9999","Pearsons Road COOROY SPS Pumps Upgrade CRY020","Budget FY13/14","2015-07-28","2016-11-08","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,2872,21666,165435,0,189973,1,0,571.44856506489464,4756.6709668975118,37418.481784529846,0,0,1,1,1,1,0,192.07254158657551,1295.8435289239812,8890.6081649158532,0]
["ISD","14 - Network Projects","C9999","Mackie Road NARANGBA New Sewage Pump Station DB06","Budget FY13/14","2018-02-16","2020-06-01","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,0,0,44829,44829,1,0,0,0,0,8009.299193472566,0,1,1,1,1,0,0,0,0,2371.9445889878166]
["ISD","14 - Network Projects","C9999","Beaufort St STRATHEPINE SPS-MDN165 Upgrade pumps","Budget FY13/14","2017-07-31","2019-06-26","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,0,0,29425,29425,1,0,0,0,0,5257.1689925702167,0,1,1,1,1,0,0,0,0,1556.9044487043323]
["ISD","14 - Network Projects","C9999","Chinook St EVERTON HILL Upgrade SPS-BRN261","Budget FY13/14","2017-07-31","2019-06-26","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,0,0,21261,21261,1,0,0,0,0,3798.561425693641,0,1,1,1,1,0,0,0,0,1124.9395236670453]
["ISD","14 - Network Projects","C9999","PELICAN WATERS BVD, GOLDEN BEACH Rising Main","Budget FY13/14","2017-07-31","2019-06-20","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,0,0,43528,43528,1,0,0,0,0,7776.8581787118565,0,1,1,1,1,0,0,0,0,2303.1074543144323]
["ISD","14 - Network Projects","C9999","Kapala St, MOOLOOLABA MBA004 pump upgrade","Budget FY13/14","2016-08-01","2018-04-06","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",null,0,0,0,30034,316668,346702,1,0,0,0,6793.1615553937763,56576.964844153794,0,1,1,1,1,0,0,0,1614.0509905708145,16755.201969831895]
["ISD","14 - Network Projects","C9999","Tanawha Road TANAWHA Water Reservoir New 8.5ML","Budget FY13/14","2014-09-01","2017-06-14","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,98309,261594,2401618,0,2761521,1,0,19560.771930001647,57431.763358007374,543203.6714504126,0,0,1,1,1,1,0,6574.6725246638744,15645.937972184067,129064.85689127985,0]
["ISD","14 - Network Projects","C9999","Ballinger Rd BUDERIM Water Pump Station New 147.1kW","Budget FY13/14","2016-07-04","2018-09-24","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,0,82076,747788,829864,1,0,0,0,18564.144896467322,133602.30710674927,0,1,1,1,1,0,0,0,4410.829363457754,39566.166997033644]
["ISD","14 - Network Projects","C9999","Water Main MWHP261 (250mm x 240m)","Budget FY13/14","2015-07-01","2016-11-10","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,0,20711,179289,0,200000,1,0,0,4547.0050953297505,40552.012456049641,0,0,1,1,1,1,0,0,1238.7249758859307,9635.1331174152892,0]
["ISD","14 - Network Projects","C9999","Tanawha Road TANAWHA Water Mains New 500mm","Budget FY13/14","2015-07-01","2017-06-08","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,47997,751031,0,799028,1,0,0,10537.52129595587,169869.97789535005,0,0,1,1,1,1,0,0,2870.7007226882824,40361.001847885382,0]
["ISD","14 - Network Projects","C9999","Coes Creek Road, COES CREEK Water Reticulation Main","Budget FY13/14","2015-10-01","2017-03-28","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,9908,171741,0,181649,1,0,0,2175.25597433862,38844.787863251069,0,0,1,1,1,1,0,0,592.59751151937633,9229.4976084311875,0]
["ISD","14 - Network Projects","C9999","Sippy Downs Drive, SIPPY DOWNS Water Main","Budget FY13/14","2016-01-04","2017-04-13","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,4049,74251,0,78300,1,0,0,888.93938636425855,16794.267784828637,0,0,1,1,1,1,0,0,242.17070288069789,3990.3076546871398,0]
["ISD","14 - Network Projects","C9999","TANAWHA & SIPPY DOWNS Water Mains New 250mm & 300mm","Budget FY13/14","2016-01-04","2017-04-13","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,2465,60822,0,63287,1,0,0,541.17944860160469,13756.864624164624,0,0,1,1,1,1,0,0,147.43165784166962,3268.6225394052767,0]
["ISD","14 - Network Projects","C9999","Sunshine Mtwy SIPPY DOWNS Water Mains New 200 & 300mm","Budget FY13/14","2015-10-01","2017-05-25","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,18255,412212,0,430467,1,0,0,4007.8015554654335,93235.090599719624,0,0,1,1,1,1,0,0,1091.8316080728921,22152.599950894873,0]
["ISD","14 - Network Projects","C9999","Water Main WM-OLR (100mm x 320m)","Budget FY13/14","2015-01-01","2016-04-28","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,6468,204533,0,0,211001,1,0,1286.9531054455915,44904.282418187424,0,0,0,1,1,1,1,0,432.56448432519852,12233.119380661345,0,0]
["ISD","14 - Network Projects","C9999","Old Gympie Road CABOOLTURE WMN New 600mm x 1500m","Budget FY13/14","2014-09-24","2016-06-24","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,137122,1973635,19700,0,2130457,1,0,27283.48542438318,433302.51563522441,4455.7928561382896,0,0,1,1,1,1,0,9170.393818744571,118043.11562853697,1058.6936310263384,0]
["ISD","14 - Network Projects","C9999","Markwell Road CABOOLTURE WMN New 450mm x 2400m","Budget FY13/14","2014-07-29","2016-05-11","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,142337,1541103,0,0,1683440,1,0,28321.126185808465,338342.09808449447,0,0,0,1,1,1,1,0,9519.1606378162942,92173.375332564116,0,0]
["ISD","14 - Network Projects","C9999","Bli Bli Road BLI BLI Water Trunk Main 450mm","Budget FY13/14","2015-09-01","2017-09-14","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,155645,2091719,1535939,3783303,1,0,0,34171.146157240066,473109.97854054451,274416.00289819221,0,1,1,1,1,0,0,9309.1279451386072,112410.63874095339,81267.978319064845]
["ISD","14 - Network Projects","C9999","Finland Road MOUNT COOLUM Water Trunk Main x2 sections","Budget FY13/14","2016-08-29","2018-11-01","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,0,264686,1928344,2193030,1,0,0,0,59867.309031462915,344524.39367234742,0,1,1,1,1,0,0,0,14224.435655930833,102030.49625258477]
["ISD","14 - Network Projects","C9999","Daniel Court SCARBOROUGH New Fire flow augmentation","Budget FY13/14","2014-09-16","2016-01-05","902 - Ashley Massie","02 - Compliance",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,3973,40245,0,0,44218,1,0,790.51711316254409,8835.6052369053068,0,0,0,1,1,1,1,0,265.70480770315612,2407.0535780275836,0,0]
["ISD","14 - Network Projects","C9999","Ridges Boulevard, PEREGIAN SPRINGS Water Trunk Main","Budget FY13/14","2016-10-31","2018-09-03","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,0,28937,111692,140629,1,0,0,0,6545.0394861966342,19955.266580056166,0,1,1,1,1,0,0,0,1555.097340152749,5909.7288592925834]
["ISD","14 - Network Projects","C9999","Old Gympie Road KALLANGUR Watermain Upgrade 750mm x 100m","Budget FY13/14","2015-10-09","2017-04-18","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,0,13409,236591,0,250000,1,0,0,2943.884473143577,53512.71510794996,0,0,1,1,1,1,0,0,801.99233265677401,12714.588063865605,0]
["ISD","14 - Network Projects","C9999","R-EMS-13","Budget FY13/14","2016-01-01","2017-05-11","902 - Ashley Massie","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,10340,97961,0,108301,1,0,0,2270.0995937284351,22157.05197868848,0,0,1,1,1,1,0,0,618.43543289365675,5264.5018674604635,0]
["ISD","14 - Network Projects","C9999","R-WWGM-2","Budget FY13/14","2016-01-01","2017-03-30","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,18702,248298,0,267000,1,0,0,4105.9383560840615,56160.632212864228,0,0,1,1,1,1,0,0,1118.5666794948904,13343.731532821206,0]
["ISD","14 - Network Projects","C9999","C-WATMAIN-95","Budget FY13/14","2015-04-01","2016-06-28","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,3686,97024,2190,0,102900,1,0,733.41205112437387,21301.174369623568,495.33940888034795,0,0,1,1,1,1,0,246.51092906967872,5803.005748653205,117.69233766231885,0]
["ISD","14 - Network Projects","C9999","R-WM-03","Budget FY13/14","2016-01-01","2017-06-22","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,0,14023,255639,10339,280001,1,0,0,3078.6853581096561,57821.03705331657,1847.2003471260311,0,1,1,1,1,0,0,838.71567461003372,13738.242697560514,547.04622243514325]
["ISD","14 - Network Projects","C9999","C-WATMAIN-42","Budget FY13/14","2014-07-01","2015-07-07","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,32801,6399,0,0,39200,1,0,6526.4917767039033,1404.8711122116301,0,0,0,1,1,1,1,0,2193.6530071661778,382.72421035652894,0,0]
["ISD","14 - Network Projects","C9999","C-WATMAIN-54","Budget FY13/14","2014-07-01","2015-06-08","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,58995,5,0,0,59000,1,0,11738.373292480313,1.0977270762710034,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9999","CAB-WMNN-0011","Budget FY13/14","2016-04-01","2017-06-15","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,0,3848,158540,612,163000,1,0,0,844.8107578981643,35858.954284881445,109.34196851157087,0,1,1,1,1,0,0,230.14889224127572,8520.0653940566353,32.381496095396813]
["ISD","14 - Network Projects","C9999","C-WATMAIN-97","Budget FY13/14","2015-01-05","2015-11-23","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,11869,105831,0,0,117700,1,0,2361.6027224078116,23234.710841767312,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9999","P-WATMAIN-23","Budget FY13/14","2016-01-01","2017-06-02","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,0,4095,85862,43,90000,1,0,0,899.03847546595182,19420.471381408417,7.6825239313685412,0,1,1,1,1,0,0,244.92196302703331,4614.292007471242,2.2751704772909527]
["ISD","14 - Network Projects","C9999","P-WATMAIN-11","Budget FY13/14","2015-01-01","2016-05-31","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,6134,137582,0,0,143716,1,0,1220.4963433523899,30205.497321503437,0,0,0,1,1,1,1,0,410.22735727439209,8228.7798576765072,0,0]
["ISD","14 - Network Projects","C9999","Old North Road WAMURAN WPS Renewal","Budget FY13/14","2014-10-07","2015-03-17","902 - Ashley Massie","07 - Renewals",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,190000,0,0,0,190000,1,0,37804.744903318242,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","14 - Network Projects","C9999","Recommissioning of Burpengary STP to Murrumba Downs STP SRM","Budget FY13/14","2017-07-02","2018-01-08","902 - Ashley Massie","04 - Growth",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",null,0,0,0,0,100000,100000,1,0,0,0,0,17866.334724112883,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Multiple Locations REG SEI Upgrade Connection for Generator 2","Budget FY13/14","2015-07-01","2018-06-30","900 - Andrew Schoenmaker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,0,200000,200000,200000,600000,1,0,0,43909.083050840141,45236.475696835427,35732.669448225766,0,1,1,1,1,0,0,11962.000636240942,10748.158690622726,10582.188266469548]
["ISD","16 - Network Operations (Renewals)","C9999","Unanticipated Sewerage Projects Future REGIONAL","Budget FY13/14","2014-07-01","2018-06-30","900 - Andrew Schoenmaker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,250000,250000,250000,250000,1000000,1,0,49743.085399102943,54886.353813550166,56545.594621044293,44665.836810282213,0,1,1,1,1,0,16719.406475154552,14952.500795301177,13435.198363278407,13227.735333086934]
["ISD","16 - Network Operations (Renewals)","C9999","Southern Region WPS New Generators","Budget FY13/14","2014-07-01","2016-06-21","941 - Steve Walker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,100000,600000,0,0,700000,1,0,19897.234159641179,131727.24915252041,0,0,0,1,1,1,1,0,6687.7625900618214,35886.001908722828,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Unanticipated Water Supply Projects Future REGIONAL","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,150000,150000,150000,150000,600000,1,0,29845.851239461768,32931.812288130102,33927.356772626576,26799.50208616933,0,1,1,1,1,0,10031.643885092732,8971.5004771807071,8061.1190179670439,7936.6411998521608]
["ISD","16 - Network Operations (Renewals)","C9999","Ridges Boulevard, PEREGIAN SPRINGS Altitude Valve","Budget FY13/14","2017-08-28","2018-10-11","941 - Steve Walker","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",null,0,0,0,0,3410,3410,1,0,0,0,0,609.24201409224941,0,1,1,1,1,0,0,0,0,180.42630994330577]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Switchboard - Replacements Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,605000,545000,485000,400000,2035000,1,0,120378.26666582913,119652.25131353937,109698.45356482592,71465.338896451532,0,1,1,1,1,0,40460.963669874014,32596.451733756567,26064.284824760107,21164.376532939095]
["ISD","16 - Network Operations (Renewals)","C9999","Sewer Manhole Renewals Program Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,220000,220000,200000,200000,840000,1,0,43773.915151210596,48299.991355924147,45236.475696835427,35732.669448225766,0,1,1,1,1,0,14713.077698136005,13158.200699865038,10748.158690622726,10582.188266469548]
["ISD","16 - Network Operations (Renewals)","C9999","Sewer Lining and Sewer Connection Rehab Program Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,1900000,1850000,1900000,1900000,7550000,1,0,378047.44903318241,406159.01822027127,429746.51911993657,339460.35975814483,0,1,1,1,1,0,127067.48921117459,110648.5058852287,102107.50756091588,100530.7885314607]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Component Replacement Future REGIONAL","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,240000,230000,265000,270000,1005000,1,0,47753.361983138835,50495.445508466153,59938.330298306952,48239.103755104792,0,1,1,1,1,0,16050.630216148369,13756.300731677084,14241.31026507511,14285.954159733888]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Void Protection Phase 1 Future","Budget FY13/14","2014-07-01","2017-06-30","941 - Steve Walker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,500000,500000,500000,0,1500000,1,0,99486.170798205887,109772.70762710033,113091.18924208859,0,0,1,1,1,1,0,33438.812950309104,29905.001590602355,26870.396726556814,0]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Wet Well Refurbishment Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,725000,800000,850000,750000,3125000,1,0,144254.94765739856,175636.33220336057,192255.02171155059,133997.51043084663,0,1,1,1,1,0,48486.278777948202,47848.002544963769,45679.674435146582,39683.205999260797]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Pump Replacement Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,750000,600000,750000,750000,2850000,1,0,149229.25619730886,131727.24915252041,169636.78386313285,133997.51043084663,0,1,1,1,1,0,50158.219425463649,35886.001908722828,40305.595089835217,39683.205999260797]
["ISD","16 - Network Operations (Renewals)","C9999","Asset Replacement - STP - Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","REG - Regional","2 - Distribution",null,0,3000000,3300000,3500000,4000000,13800000,1,0,596917.02478923544,724499.8703388623,791638.32469461998,714653.38896451541,0,1,1,1,1,0,200632.8777018546,197373.01049797554,188092.77708589769,211643.76532939094]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Civil Infrastructure Replacement Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,450000,450000,450000,425000,1775000,1,0,89537.553718385301,98795.436864390314,101782.07031787973,75931.922577479767,0,1,1,1,1,0,30094.931655278193,26914.501431542118,24183.357053901131,22487.150066247788]
["ISD","16 - Network Operations (Renewals)","C9999","Canando Street WOODFORD STP Renewal ROADS RESURFACING","Budget FY13/14","2017-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",null,0,0,0,0,49790,49790,1,0,0,0,0,8895.6480591358068,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","WPS Switchboard Replacement Future","Budget FY13/14","2012-02-02","2012-02-02","941 - Steve Walker","07 - Renewals",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,312000,385000,295000,250000,1242000,1,0,62079.370578080481,84524.984872867266,66723.801652832248,44665.836810282213,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Replacement of Retail Water Meters 20/25mm Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,1570000,1082500,1250000,1284660,5187160,1,0,312386.57630636654,237657.91201267223,282727.97310522146,229521.6556667886,0,1,1,1,1,0,104997.87266397057,64744.3284436541,67175.991816392037,67972.569892013838]
["ISD","16 - Network Operations (Renewals)","C9999","Replacement of Retail Water Meters >25mm Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,1340000,760000,900000,936359,3936359,1,0,266622.93773919181,166854.51559319251,203564.14063575945,167293.03315935619,0,1,1,1,1,0,89616.018706828399,45455.602417715585,48366.714107802261,49543.636115015797]
["ISD","16 - Network Operations (Renewals)","C9999","WPS Pump Replacement Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,90000,110000,135000,190000,525000,1,0,17907.510743677063,24149.995677962073,30534.621095363913,33946.035975814484,0,1,1,1,1,0,6018.9863310556384,6579.1003499325188,7255.0071161703399,10053.078853146069]
["ISD","16 - Network Operations (Renewals)","C9999","Water Trunk Stop Valves Replacement (>=300mm) Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,295000,255000,275000,95000,920000,1,0,58696.840770941475,55984.080889821176,62200.154083148715,16973.017987907242,0,1,1,1,1,0,19728.899640682372,15251.5508112072,14778.718199606248,5026.5394265730347]
["ISD","16 - Network Operations (Renewals)","C9999","Reticulation Stop Valve Replacement Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,2370000,1805000,1600000,1695000,7470000,1,0,471564.44958349603,396279.47453383222,361891.80557468341,302834.37357371341,0,1,1,1,1,0,158499.97338446515,107957.0557420745,85985.269524981806,89684.04555832941]
["ISD","16 - Network Operations (Renewals)","C9999","Pressure Reducing Valve and Pipework MWHP1437 (300mm x 40m)","Budget FY13/14","2014-07-07","2015-11-18","941 - Steve Walker","04 - Growth",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",null,0,3564,39436,0,0,43000,1,0,709.13742544961167,8657.9929959646579,0,0,0,1,1,1,1,0,238.35185870980328,2358.6672854539888,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Sewer Network Safety Improvements FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,50000,50000,50000,50000,200000,1,0,9948.6170798205894,10977.270762710035,11309.118924208857,8933.1673620564416,0,1,1,1,1,0,3343.8812950309107,2990.5001590602355,2687.0396726556814,2645.5470666173869]
["ISD","16 - Network Operations (Renewals)","C9999","Reservoir Renewal PROGRAM FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,1650000,1472500,1750000,835000,5707500,1,0,328304.36363407946,323280.62396181049,395819.16234730999,149183.8949463426,0,1,1,1,1,0,110348.08273602003,88070.229684323946,94046.388542948844,44180.636012510353]
["ISD","16 - Network Operations (Renewals)","C9999","Water Network Safety Improvements FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,50000,50000,50000,50000,200000,1,0,9948.6170798205894,10977.270762710035,11309.118924208857,8933.1673620564416,0,1,1,1,1,0,3343.8812950309107,2990.5001590602355,2687.0396726556814,2645.5470666173869]
["ISD","16 - Network Operations (Renewals)","C9999","Water Main Replacement Program FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"11 - Mains",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,2355000,2020000,2600000,2325000,9300000,1,0,468579.86445954978,443481.73881348537,588074.18405886053,415392.28233562462,0,1,1,1,1,0,157496.80899595589,120816.20642603352,139726.06297809543,123017.93859770849]
["ISD","16 - Network Operations (Renewals)","C9999","SPS Access Road Rehabilitation Program FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,240000,235000,250000,200000,925000,1,0,47753.361983138835,51593.172584737156,56545.594621044293,35732.669448225766,0,1,1,1,1,0,16050.630216148369,14055.350747583107,13435.198363278407,10582.188266469548]
["ISD","16 - Network Operations (Renewals)","C9999","Sewer Pressure & Vacuum Main Renewal FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"NA - Not Applicable",null,null,null,"304 - Sewerage Collection","2 - Sewerage","REG - Regional","2 - Distribution",null,0,350000,300000,350000,300000,1300000,1,0,69640.31955874413,65863.624576260205,79163.832469461995,53599.00417233866,0,1,1,1,1,0,23407.169065216371,17943.000954361414,18809.277708589769,15873.282399704322]
["ISD","16 - Network Operations (Renewals)","C9999","Upgrade to Existing Wastewater Receival Facilities FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","02 - Compliance",null,"NA - Not Applicable",null,null,null,"306 - Tradewaste","2 - Sewerage","REG - Regional","2 - Distribution",null,0,300000,300000,300000,300000,1200000,1,0,59691.702478923537,65863.624576260205,67854.713545253151,53599.00417233866,0,1,1,1,1,0,20063.287770185463,17943.000954361414,16122.238035934088,15873.282399704322]
["ISD","16 - Network Operations (Renewals)","C9999","Replacement of District Water Meters FUTURE","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","02 - Compliance",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,200000,150000,100000,100000,550000,1,0,39794.468319282358,32931.812288130102,22618.237848417713,17866.334724112883,0,1,1,1,1,0,13375.525180123643,8971.5004771807071,5374.0793453113629,5291.0941332347738]
["ISD","16 - Network Operations (Renewals)","C9999","Hydrant Replacement Future","Budget FY13/14","2014-07-01","2018-06-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,2820000,2455000,2200000,2095000,9570000,1,0,561102.00330188125,538983.99444906262,497601.23266518972,374299.71247016493,0,1,1,1,1,0,188594.90503974335,146833.55780985756,118229.74559684999,110848.4220912685]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Drying Oven","Budget FY13/14","2014-07-01","2018-06-30","905 - Bob Sheedy","07 - Renewals",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,60000,0,0,0,60000,1,0,11938.340495784709,0,0,0,0,1,1,1,1,0,4012.6575540370923,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Dishwasher","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","07 - Renewals",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,10000,0,0,0,10000,1,0,1989.723415964118,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-agar dispensing pump and tubing","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,6000,0,0,0,6000,1,0,1193.8340495784707,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-autoclave No 2 Replacement","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,15000,0,0,0,15000,1,0,2984.5851239461772,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Sample storage cool room","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,50000,0,0,0,50000,1,0,9948.6170798205894,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Small equipment between $1-$3K pH, probes, colilert sealer,pumps, manifolds etc","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,35000,30000,0,0,65000,1,0,6964.0319558744131,6586.3624576260208,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Horiba Multi Parmater sonde x 2","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","07 - Renewals",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,0,16000,0,0,16000,1,0,0,3512.7266440672111,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Geneplex system","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,0,75000,0,0,75000,1,0,0,16465.906144065051,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Waterbath replacement","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,0,6000,0,0,6000,1,0,0,1317.2724915252043,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Sample Fridge Two door","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,0,10000,0,0,10000,1,0,0,2195.4541525420068,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Scientific Services-Laboratories-New-Incubator X 2","Budget FY13/14","2015-01-05","2015-04-09","905 - Bob Sheedy","02 - Compliance",null,"NA - Not Applicable",null,null,null,"399 - Other","3 - Non Regulated","REG - Regional","2 - Distribution",null,0,0,12000,0,0,12000,1,0,0,2634.5449830504085,0,0,0,0,0,0,0,0,0,0,0,0]
["ISD","16 - Network Operations (Renewals)","C9999","Water Quality Management Program Future REGIONAL","Budget FY13/14","2014-07-01","2018-06-30","559 - Treatment Technologi","02 - Compliance",null,"NA - Not Applicable",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",null,0,250000,250000,250000,248786,998786,1,0,49743.085399102943,54886.353813550166,56545.594621044293,44448.939506731484,0,1,1,1,1,0,16719.406475154552,14952.500795301177,13435.198363278407,13163.501450309463]
["Corporate","18 - Property & Logistics","C0002","Service St, KULUIN - SCW Service Centre (Depot)","Expenditure profile from PM's (Scott Womack) finance data","2010-07-01","Oct-13","935 - Scott Womack","01 - Business Efficiency",null,"02 - Buildings(Non infra)",null,null,null,"309 - Non Regulated","8 - Support Service","NTH - North","2 - Distribution",7674958]
["ISD","12 - Major Projects","C0004","Mary River Rd COOROY - Cooroy STP Upgrade","Upgrade existing plant","2010-02-03","2013-07-01","950 - Dave Goodall","02 - Compliance",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",6571583.9900000002]
["ISD","14 - Network Projects","C0005","Jarrah Rd BUDERIM - Reservoir & Pipework",null,"2009-07-01","2011-09-16","930 - Neil Parish","04 - Growth",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",6105]
["ISD","14 - Network Projects","C0006","Nambour Con Rd WOOMBYE - SPS PLM141 - Rising Main",null,"2010-08-02","2012-06-15","929 - Murray Green","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",101496]
["ISD","14 - Network Projects","C0009","Infill Sewerage Reticulation",null,"2010-08-02","2012-04-17","970 - Zach Ross","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",4529.9699999999993]
["ISD","14 - Network Projects","C0010","Pressure and Leakage Management Program","Design & Construct - Fire Flow augmentations required to support PLMP as listed by Dave Creevey","2010-07-01","2013-03-21","956 - Anna McLaren","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",165678]
["ISD","16 - Network Operations (Renewals)","C0013","Water Meter Replacement- 20mm Meters",null,"2010-08-04","2011-07-26","914 - Graham Ferguson","07 - Renewals",null,"04 - Meters",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",665]
["ISD","16 - Network Operations (Renewals)","C0014","Hydrant Replacement",null,"2010-07-01","2012-06-29","914 - Graham Ferguson","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",12014.96]
["ISD","16 - Network Operations (Renewals)","C0015","Reticulation Stop Valve Replacement",null,"2010-07-01","2012-06-29","914 - Graham Ferguson","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",-12368]
["ISD","14 - Network Projects","C0018","Liquid Magnesium Hydroxide Dosing Facilities at Wastewater","Burpengary East Sewerage Catchment - Facilities to dose liquid magnesium hydroxide is required at wastewater pumping stations BG01, NB01, DB15 and DB01 to mitigate sewer odour and corrosion.","2010-09-01","2012-12-07","935 - Scott Womack","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",86798]
["ISD","14 - Network Projects","C0019","Sunshine M'way SIPPY DOWNS - Town Centre Trunk Sewer Main","Construct - Trunk Sewer to Sippy Downs Town Centre","2010-07-01","2013-05-20","970 - Zach Ross","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",2759073]
["ISD","14 - Network Projects","C0025","Emergency Storage EMS-09X (50kL)",0,"2010-11-01","2012-06-22","965 - Daniel Muir","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",3149]
["ISD","23 - Treatment Technologies","C0038","South Caboolture AWTP Replace Ozone Generators",0,"2010-09-27","2010-09-27","969 - Stephen Langdon","07 - Renewals",null,"10 - Treatment",null,null,null,"303 - Recycled Water Manuf","2 - Sewerage","STH - South","2 - Distribution",6809]
["ISD","14 - Network Projects","C0042","Emergency Storage EMS15X (55kL)",0,"2010-11-01","2012-08-03","965 - Daniel Muir","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",38961]
["ISD","16 - Network Operations (Renewals)","C0044","Disinfection Dosing Facilities",0,"2010-09-01","2010-09-01","912 - Glenn Watson","02 - Compliance",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",6812.96]
["ISD","14 - Network Projects","C0045","Sewer Rising Main-MWHRM9","Redcliffe Sewerage Catchment - Augmentation of sewer rising main MWHRM9 (150 mm x 175m ), from pumping station 25X to the existing discharge manhole situated in Wattle Street, Rothwell,  is required serve growth in accordance with Council's Design Manual.","2010-10-04","2013-05-31","957 - David Ingram","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",425568]
["ISD","14 - Network Projects","C0046","WTP to Liane Dr COOROY - Water Main 300/375mm","Construct - 279m/315m Node 4753 to 21. ID 10041 & 43","2010-06-01","2013-07-05","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",191276]
["ISD","16 - Network Operations (Renewals)","C0053","SPS Pump Replacement",0,"2010-07-01","2013-09-05","929 - Murray Green","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",16362.15]
["ISD","10 - Electrical & Instrumentation & Control","C0054","SPS Switchboards - Non SCADA Project",0,"2010-07-01","2012-11-30","966 - Jeremy Duncan","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",95944.22]
["ISD","16 - Network Operations (Renewals)","C0055","Recycled Water Access Points – AVDATA Security",0,"2010-09-01","2012-07-20","964 - Clint Carlaw","06 - Infrastructure Effic",null,"01 - Billing Systems",null,null,null,"301 - Water Distrib & Ret","2 - Sewerage","REG - Regional","3 - Other",18007]
["ISD","14 - Network Projects","C0057","Historic Sewage Overflows in Kawana STP Catchment",0,"2010-07-01","2011-09-30","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",553]
["ISD","16 - Network Operations (Renewals)","C0068","Redcliffe STP Replacement of Centrifuge",0,"2012-07-02","2013-04-05","557 - Treatment Plants","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",225595]
["ISD","14 - Network Projects","C0069","Main Dr PARREARRA - Sewer Rising Main LMT001 (L1)","Pre-construction of 500m of 900mm dia RM within hospital access road (Eastern Boulevard)","2010-07-01","2012-10-12","954 - Steve Alfredson","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",147348]
["ISD","14 - Network Projects","C0070","Water Carrier Filling Stations",0,"2011-06-01","2011-06-01","961 - Isaac Pickersgill","01 - Business Efficiency",null,"01 - Billing Systems",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",273]
["ISD","14 - Network Projects","C0071","Caryota St NAMBOUR - Reservoir CRAIGS HILL 2","additional 4.5ML reservoir for Craigs Hill WSZ","2010-11-15","2013-06-20","930 - Neil Parish","04 - Growth",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1303240.0100000002]
["ISD","14 - Network Projects","C0072","Grenfell Crt KULUIN - Reservoir HARBOUR HILL 2","Plan & Design - additional 9.0ML res for Harbour Hill WSZ","2010-11-15","2012-11-30","930 - Neil Parish","04 - Growth",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1354085.99]
["ISD","16 - Network Operations (Renewals)","C0074","Critical Asset Replacement - Failure Related Water",0,"2010-07-01","2012-12-03","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","8 - Support Service","NTH - North","2 - Distribution",205193.46]
["ISD","16 - Network Operations (Renewals)","C0076","Critical Asset Replacement - Failure Related Sewerage",0,"2010-07-01","2012-07-30","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",-15138.01]
["ISD","16 - Network Operations (Renewals)","C0077","Water Trunk Stop Valves Replacement",0,"2010-07-01","2013-07-03","941 - Steve Walker","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",202083.01]
["ISD","14 - Network Projects","C0080","Emergency Storage EMS-MF10  (400kL)","South Caboolture Sewerage Catchment - Construct and commission a new emergency wastewater storage facility (400kL) at  wastewater pump station MF10 (situated in Coach Road West, Morayfield) to reduce the risk of overflow in the event of a power or equipment failure.","2010-11-01","2012-07-27","965 - Daniel Muir","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",16673]
["ISD","10 - Electrical & Instrumentation & Control","C0082","WPS Switchboard Replacement",0,"2012-02-02","2012-10-26","966 - Jeremy Duncan","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",184833.68]
["ISD","16 - Network Operations (Renewals)","C0087","SPS Wet Well Refurbishment",0,"2010-08-01","2012-07-16","917 - Jason Fletchett","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",5534.85]
["ISD","14 - Network Projects","C0090","King Street BUDERIM - SPS MRD058 EMS","Construct - emergency storage at SPS 58","2010-10-01","2012-10-30","970 - Zach Ross","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",321443]
["ISD","14 - Network Projects","C0091","Main Rd/Indiana Pl KULUIN - Water Main 500mm",0,"2010-04-01","2012-05-25","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",-23281]
["ISD","16 - Network Operations (Renewals)","C0099","Sewer Extension Program",0,"2010-07-01","2011-06-30","926 - Melissa Johnson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",405]
["ISD","14 - Network Projects","C0106","Water Main AUG MBWP741  (150mm x109m)",0,"2010-10-01","2012-05-29","957 - David Ingram","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",22337]
["ISD","14 - Network Projects","C0117","Sahara Rd GLASSHOUSE - Water Main 250mm WRM001-BERWH-09",0,"2010-04-01","2011-12-13","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1364]
["ISD","16 - Network Operations (Renewals)","C0121","Mobile Odour Control Chemical Dosing Plant","Fit out of equipment container to enable testing and implementation of odour dosing at key problem areas.","2010-09-15","2011-06-30","961 - Isaac Pickersgill","02 - Compliance",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","8 - Support Service","STH - South","2 - Distribution",657]
["ISD","14 - Network Projects","C0123","School St POMONA - Water Main 150mm",0,"2011-01-19","2012-08-10","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",36613]
["ISD","14 - Network Projects","C0129","Water Main AUG MBWP 587 (150mm x 53m)",0,"2010-10-01","2012-02-24","957 - David Ingram","06 - Infrastructure Effic",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",2411]
["ISD","14 - Network Projects","C0132","Water Main Duncan Street Caboolture (200mm x  510m & 200mm)",0,"2010-09-01","2012-03-22","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",16946]
["ISD","16 - Network Operations (Renewals)","C0133","Unanticipated Water Mains Extensions",0,"2010-07-01","2011-06-30","927 - Mike Froude","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2247]
["ISD","14 - Network Projects","C0148","Quiet Valley Cres BUDERIM - SPS BUD070 Overflow Structure",0,"2011-03-01","2012-11-21","970 - Zach Ross","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",35262]
["ISD","14 - Network Projects","C0149","Quambi Pl BUDERIM - SPS BUD066 Overflow Structure",0,"2011-03-01","2012-07-20","970 - Zach Ross","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",23413]
["ISD","14 - Network Projects","C0157","Park Vista Crt BURNSIDE - SPS NAM157 EMS",0,"2011-03-01","2011-09-23","961 - Isaac Pickersgill","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",98]
["ISD","14 - Network Projects","C0167","Old Cobb & Co Lane YANDINA - SPS YND163 EMS",0,"2011-03-01","2011-10-06","961 - Isaac Pickersgill","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",62]
["ISD","14 - Network Projects","C0173","River Esp MOOLOOLABA - Gravity Sewer 300mm dia","new 375m x 300dia sewer to SPS 4","2011-02-07","2012-10-26","970 - Zach Ross","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",654935]
["ISD","14 - Network Projects","C0175","Paulger Rd YANDINA - STP Decommisioning and SPS Overflow",0,"2010-07-01","2012-07-02","929 - Murray Green","03 - Disposals",null,"10 - Treatment",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",61552]
["ISD","14 - Network Projects","C0179","Maloja Ave CALOUNDRA - SPS CAL013 (L)",0,"2010-07-01","2012-01-23","954 - Steve Alfredson","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",32708]
["ISD","14 - Network Projects","C0191","Bli  Bli Rd NAMBOUR - Nambour STP Replace Digester Gas meter",0,"2011-03-28","2012-06-15","929 - Murray Green","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","NTH - North","2 - Distribution",1051]
["ISD","16 - Network Operations (Renewals)","C0198","Burpengary East WWTP Rehabilitation and Protection","Burpengary East STP: Rehabilitate corroded Clarifier 3 launder concrete work to ensure the asset reaches its design service life\n\n","2013-05-13","2013-09-23","911 - Dirk VanRyn","07 - Renewals",null,"10 - Treatment",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",15000]
["Corporate","18 - Property & Logistics","C0202","Site improvements to Depot Facilities","Depot improvements at Sorrento Street, Margate  for Moreton Bay Water. This improved facility will enable an effective separation of MBW from MBRC on 01/07/10 and allow all MBW staff currently based at the MBRC Margate Depot to be accommodated in a separate facility. The new facility will include a secure outdoor storage area, staff amenities, secure vehicle parking for MBW fleet, store, and staff car parking.",null,null,"912 - Glenn Watson","01 - Business Efficiency",null,"02 - Buildings(Non infra)",null,null,null,"399 - Other","8 - Support Service","STH - South","2 - Distribution",62094]
["ISD","14 - Network Projects","C0203","Replacement of Water Main Fittings Hydrant and Valve Covers",0,"2010-08-02","2011-09-16","961 - Isaac Pickersgill","07 - Renewals",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",1050]
["ISD","14 - Network Projects","C0216","Water Main MWHP288 (150mm x 39m)",0,"2011-03-01","2013-05-03","957 - David Ingram","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",233367.01]
["ISD","14 - Network Projects","C0217","Water Main Maitland Road, Burpengary (150mm x 340m)","Lowland Water Supply Zone - A new water main of 150mm diameter and 340m long is required along Maitland Road to join the existing dead ended 100mm mains to provide adequate capacity for development in accordance with Council's Planning Scheme.\n","2010-12-01","2012-11-30","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",305880.01]
["ISD","14 - Network Projects","C0220","Water Main Jubilee - Wallace St, Caboolture (200mm x 1060m)","Lowland Water Supply Zone - A new water main of 200mm diameter and 1,060m long is required along Wallace Street North and Jubilee Street to join the existing 375mm main in Hayes Street to existing 200mm main in Rarity Street to provide adequate capacity for development in accordance with Council's Planning Scheme.","2010-11-01","2012-08-10","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",83443]
["ISD","14 - Network Projects","C0225","Robe St CURRIMUNDI - SPS CAL008 (V)","Robe St CURRIMUNDI - SPS CAL008 (V)","Cancelled","Cancelled","930 - Neil Parish","04 - Growth",null,"07 - Reserviors",null,null,null,"301 - Water Distrib & Ret","2 - Sewerage","NTH - North","2 - Distribution",12781.89]
["ISD","14 - Network Projects","C0233","Water Main Moore Rd Burpengary  (150mm x  580m)","Lowland Water Supply Zone - A new water main of 150mm diameter and 580m long is required along Moore Road to provide adequate capacity for low density development in accordance with Council's Planning Scheme.","2011-01-10","2012-11-30","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",329940]
["ISD","14 - Network Projects","C0238","Water Main Aiden Cr to Sagren Cr, Elimbah (150mm x 180m)",0,"2011-02-01","2011-11-23","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",1394]
["ISD","25 - Planning and Strategic Asset Management","C0248","Grampian Dr BELLVISTA - SPS LMT012 (BV2)",0,"Cancelled","Cancelled","961 - Isaac Pickersgill","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",3800]
["ISD","25 - Planning and Strategic Asset Management","C0252","Taylor Ave GOLDEN BEACH - SPS GLD001 (H)",0,"Cancelled","Cancelled","961 - Isaac Pickersgill","04 - Growth",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",-2398]
["ISD","14 - Network Projects","C0257","Pearl Pde NAMBOUR - Water Main 375mm","180m x 375dia - NAMBOUR_WEST_2 new reservoir inlet main","2010-07-01","2012-11-21","930 - Neil Parish","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",481193]
["ISD","14 - Network Projects","C0279","Water Main 100 & 150mm - Grandview Dr COOLUM",0,"2011-02-07","2012-10-19","970 - Zach Ross","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",432431]
["ISD","14 - Network Projects","C0281","Water Main 300mm - Wattle St COOLUM","685m x 300dia. Water Main ID WTM025-COOLI-11","2011-02-07","2012-12-17","970 - Zach Ross","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",785309]
["ISD","14 - Network Projects","C0284","Water Pump Station - Jarrah Rd KUNDA PARK",0,"2010-11-03","2011-09-16","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",948]
["ISD","14 - Network Projects","C0294","Water Main 150mm - Quorn Cl BUDERIM",0,"2011-02-07","2012-12-21","930 - Neil Parish","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",238659]
["ISD","14 - Network Projects","C0300","Water Main 150mm - Coonowrin Rd GLASS HOUSE MOUNTAINS",0,"2010-10-01","2011-04-01","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",1477]
["ISD","14 - Network Projects","C0303","Water Main 100mm - Beerburrum Rd BEERBURRUM",0,"2010-10-01","2011-10-10","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",2250]
["ISD","16 - Network Operations (Renewals)","C0343","SSI01A - SPS Void Protection Phase 1",0,"2010-07-01","2012-06-29","917 - Jason Fletchett","07 - Renewals",null,"06 - Pump Stations",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",14690.65]
["ISD","14 - Network Projects","C0345","Water Main, Burpengary Road to Young Road","Caboolture Water Supply Scheme- A new 250mm water main is required to join 375mm main on Burpengary Road to Narangba Valley DMA at Youngs Road to eliminate Existing Max day flow  deficiency in Narangba valley DMA.DN 250x1700m","2010-10-18","2013-06-03","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",177070.01]
["ISD","14 - Network Projects","C0346","Water Main Dux Street Caboolture (200 mm x 417m)",0,"2010-10-11","2011-11-21","965 - Daniel Muir","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",1961]
["ISD","14 - Network Projects","C0348","Gravity sewer, Bruce Highway crossing Kallangur","Murrumba Downs Sewerage Catchment - A new sewerage gravity main of 300 mm diameter and 131 m long is required east of Old Gympie Road and north of Hughes Road West in Dakabin to serve future development in the Northern Growth Corridor west of the Bruce Highway. This main will be connected to the trunk gravity sewer system in the North Lakes development.","2010-11-29","2012-12-14","957 - David Ingram","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",1229634.02]
["ISD","14 - Network Projects","C0356","Sewer Rising Main DBX Bremner Road, Kippa Ring","Sewer Rising Main Augmentation - PS DBX (300mm x 130m)","2010-11-01","2013-01-23","965 - Daniel Muir","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",189753]
["Corporate","17 - Program Paramount","C0372","Unity Network",0,"2010-11-01","Jun-12","506 - Inform & Commun Tech","01 - Business Efficiency",null,"08 - Sundry PPE",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",-3058]
["Corporate","17 - Program Paramount","C0373","EDRMS","Selection and implementation of an Electronic Document & Records Management system","2011-02-01","Oct-12","506 - Inform & Commun Tech","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"309 - Non Regulated","8 - Support Service","REG - Regional","3 - Other",40301]
["Corporate","17 - Program Paramount","C0374","Enterprise Data Warehouse",0,"2011-11-01","Jun-13","500 - Office of the CEO","07 - Renewals",null,"09 - Telemetry and Contro",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",366201]
["ISD","14 - Network Projects","C0401","King Street, BUDERIM - SPS MRD058 R'Main","King Street, BUDERIM - SPS MRD058 R'Main","2010-09-01","2013-08-05","970 - Zach Ross","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",501268.99]
["ISD","14 - Network Projects","C0403","Ormond Tce KINGS BCH - Gravity Sewer","Ormond Tce KINGS BCH - Gravity Sewer","2011-02-07","2012-10-08","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",1356354]
["ISD","14 - Network Projects","C0407","Yvonne St -SPS NAM154 Overflow Structure",0,"2011-03-07","2012-02-24","961 - Isaac Pickersgill","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",789]
["ISD","14 - Network Projects","C0408","Thomas Cres  - SPS NAM156 Overflow",0,"2011-03-09","2012-02-24","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",788.06999999999994]
["ISD","14 - Network Projects","C0409","As-constructed drawing preparation",0,"2010-07-01","2010-07-01","961 - Isaac Pickersgill","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",17416.04]
["ISD","14 - Network Projects","C0412","Lakeshore Pl - LITTLE MTN - Rising Main",0,"2011-04-01","2013-01-17","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",466970]
["ISD","14 - Network Projects","C0413","Cooran Reservoir",0,"2010-07-01","2011-03-31","927 - Mike Froude","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",881.09]
["ISD","16 - Network Operations (Renewals)","C0415","Potable Water Backup System-SC Recycled Water",0,"2010-07-01","2012-04-11","969 - Stephen Langdon","07 - Renewals",null,"05 - Other Distribution",null,null,null,"302 - Recycled Water Dist","1 - Water","STH - South","2 - Distribution",15085]
["ISD","14 - Network Projects","C0463","NB01 Stage 2 Emergency Works",0,"2011-04-04","2013-02-01","965 - Daniel Muir","07 - Renewals",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",110429]
["ISD","16 - Network Operations (Renewals)","C0467","SCSPT SBR 1 & 2 Decanters",0,"2011-05-03","2013-06-26","969 - Stephen Langdon","07 - Renewals",null,"06 - Pump Stations",null,null,null,"305 - Sewerage Treatment","2 - Sewerage","STH - South","2 - Distribution",239372]
["Corporate","17 - Program Paramount","C0479","Asset Management System","Implementation of an Asset Management System","2011-06-01","Jun-13","945 - Investment Steering Committee","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","1 - Retail",4038071]
["Corporate","17 - Program Paramount","C0480","Customer Services and Billing Solution Project",0,"2011-06-01","Jun-13","945 - Investment Steering Committee","01 - Business Efficiency",null,"01 - Billing Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","1 - Retail",175785]
["Corporate","18 - Property & Logistics","C0481","Maud Street - Fitout Costs","Maud Street - Fitout Costs",null,null,"942 - Mike O'Reilly","01 - Business Efficiency",null,"02 - Buildings(Non infra)",null,null,null,"399 - Other","8 - Support Service","NTH - North","3 - Other",10000]
["Corporate","15 - Plant & Fleet","C0486","GPS Tracking Device",0,null,null,"924 - Mal Helling","01 - Business Efficiency",null,"03 - Corporate Systems",null,null,null,"399 - Other","8 - Support Service","REG - Regional","3 - Other",40860]
["ISD","14 - Network Projects","C0526","Fire Flow Augmentation for DMA11 to reduce head losses","Redcliffe Water Supply Scheme – The existing sole supply 150mm main to DMA11 is unable to provide fire flows due high head losses. A parallel 150mm x 423m main is required in Klingner Road to address this issue. The new 1150mm main should connect to existing 600mm on the upstream side and join the existing 150mm main on the downstream side just before the upstream side of PRV pit.","2011-09-01","2012-11-02","957 - David Ingram","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",348469]
["ISD","14 - Network Projects","C0527","Fire Flow Augmentation near Wruck Cresent  DMA10","Pine Rivers South Water Supply Scheme – A new 100mm diameter water main, 197m long, is required to join the existing water mains in South Pine Road, Albany Creek. ","2011-10-03","2012-10-22","957 - David Ingram","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","STH - South","2 - Distribution",144052]
["ISD","14 - Network Projects","C0528","Bunya Street  MALENY Water Main FF","Water Main FF WRM308-CM-DMA17-10  150mm Dia, 455m Long Along Bunya Street from Tallowwood Street to Landsborough-Maleny Road.","2011-07-01","2013-04-05","930 - Neil Parish","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",838153]
["ISD","14 - Network Projects","C0529","Conway Court  BLI BLI Water Main FF","Water Main FF WRM471-SS-PMA02-10, WRM472-SS-PMA02-10, WRM473-SS-PMA02-10 and WRM474-SS-PMA02-10.","2011-07-01","2013-05-24","930 - Neil Parish","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",561182.98]
["ISD","14 - Network Projects","C0530","Tallow Wood Dr KULUIN Water Main FF","Water Main FF WRM485-CM-PMA08-10  150mm Dia, 441m Long 1-39 Tallow Wood Dr, Kuluin","2011-07-01","2013-05-27","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",71128]
["ISD","14 - Network Projects","C0532","Karawatha Dr/Colo Cl MOUNTAIN CREEK Water Main FF","Water Main FF WRM447-CM-MNTCK-10  150mm Dia, 184m Long 50 Karawatha Dr - 2 Colo Cl, Mountain Creek","2011-07-01","2012-11-09","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",88450]
["ISD","14 - Network Projects","C0533","Gloucester Rd/Elizabeth St BUDERIM Water Main FF",0,"2011-07-01","2011-09-01","961 - Isaac Pickersgill","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",105]
["ISD","14 - Network Projects","C0534","Amaroo St/Pikki St MAROOCHYDORE Water Main FF","Water Main FF WRM419-CM-HARBH-10  150mm Dia, 202m Long 10 Amaroo St - 12 Pikki St, Maroochydore","2011-07-01","2012-10-08","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",64375]
["ISD","14 - Network Projects","C0535","Beech Street  MARCOOLA Water Main FF","Water Main FF WRM465-CM-PMA01-10  100mm Dia, 70m Long Along Beech Street from Runway Drive to Number 8.","2011-07-01","2012-11-09","970 - Zach Ross","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",50478]
["ISD","14 - Network Projects","C0536","Ritchie Lane  CALOUNDRA Water Main FF","Ritchie Lane  CALOUNDRA Water Main FF","2011-07-01","2013-05-13","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",92723]
["ISD","14 - Network Projects","C0537","Eumundi-Noosa Road  EUMUNDI Water Main FF","Water Main FF WRM416-CM-EUMND-10  100mm Dia, 92m Long At the intersection of Eumundi-Noosa Road and Cook Street.","2011-07-01","2012-07-13","970 - Zach Ross","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",113014]
["ISD","14 - Network Projects","C0538","Sunshine Beach High School SUNSHINE BEACH Water Main FF","Water Main FF WRM333-CM-SVDMA-10  100mm Dia, 85m Long Near Sunshine Beach High School.","2011-08-01","2012-12-21","929 - Murray Green","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",124645]
["ISD","14 - Network Projects","C0539","Pringle Rd NAMBOUR Water Main FF","Water Main FF WRM457-SS-PANHL-10 and WRM458-SS-PANHL-10  150mm Dia, 2.3m Long new reflux valve at 1 Pringle Rd, Nambour","2011-07-01","2013-06-20","930 - Neil Parish","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",300726.98000000004]
["ISD","14 - Network Projects","C0540","Lang Street COOLUM BEACH Water Main FF",0,"2011-07-01","2013-10-23","970 - Zach Ross","02 - Compliance",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",81854]
["ISD","14 - Network Projects","C0598","Main Dr  PARREARRA - Sewer Rising Main LMT001 (L1) - Stage 2","2000m of 900mm dia RM from Hospital to Kawana STP","2012-02-06","2013-06-17","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",5073263]
["ISD","14 - Network Projects","C0599","Conrad Crt NAMBOUR - 225mm dia sewer augmentation","Augment existing 150mm dia  sewer with 225mm dia x 112m sewer","2011-07-01","2013-06-17","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",98379]
["ISD","14 - Network Projects","C0600","SPS L1 Pressure Main - Telemetry Controlled Air Release Valv","Install telemetry controlled air release valves on the existing SPS L1 pressure main to maximize wet weather flow performance.","2011-07-01","2012-07-24","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",27504]
["ISD","14 - Network Projects","C0610","Major rising main flow balance system",0,"2011-07-01","2012-09-28","956 - Anna McLaren","06 - Infrastructure Effic",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","STH - South","2 - Distribution",8150]
["ISD","14 - Network Projects","C0612","Ulm St  MOFFAT BEACH CAL001 R various",0,"2011-07-01","2012-04-23","954 - Steve Alfredson","04 - Growth",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",38274]
["ISD","14 - Network Projects","C0613","Esplanade Headland  KINGS BEACH CAL015 further storage requi","Sewer Emergency Storage Tank CAL015 - SPS K1 or CK Kings Beach 30 kL located at Esplanade Headland, KINGS BEACH","2011-07-01","2012-12-21","954 - Steve Alfredson","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",217224]
["ISD","14 - Network Projects","C0614","Glenmount Rd  BUDERIM BUD077 further storage required","Raise existing overflow ","2011-07-01","2012-09-25","970 - Zach Ross","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",20921]
["ISD","14 - Network Projects","C0616","Esplanade  GOLDEN BEACH GLD003 F various",0,"2011-07-01","2012-10-19","954 - Steve Alfredson","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",13746]
["ISD","14 - Network Projects","C0617","Mulloka St  WURTULLA KAW054 KY various","Caloundra wet weather sewage surcharge augmentation works, new overflow structure and upgrade existing KAW054 (KY) pumps necessary to address DERM's Transitional Environmental Program (TEP) requirements","2011-07-01","2013-01-17","954 - Steve Alfredson","02 - Compliance",null,"05 - Other Distribution",null,null,null,"304 - Sewerage Collection","2 - Sewerage","NTH - North","2 - Distribution",409705]
["ISD","14 - Network Projects","C0620","Grey Gum Drive/ Latcham Drive  LITTLE MOUNTAIN Water Reticul",0,"2011-07-01","2012-08-20","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",61878]
["ISD","14 - Network Projects","C0621","Caloundra Road  CALOUNDRA WEST Water Reticulation Main","Water Reticulation Main WRM121-LTMHL-10  150 mm Dia 75 m Long Connecting the HLZ main  to the LLZ main in Caloundra Road adjacent to number 84","2011-07-01","2012-12-21","929 - Murray Green","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",55882]
["ISD","14 - Network Projects","C0629","Windsor Rd  NAMBOUR Water Trunk Main  Nambour West Reservoir","Water Trunk Main, Windsor Road outlet mains for the proposed Mapleton Road WSZ 2nd reservoir site WTM006-MAPLR-10  375 mm Dia 800 m Long From the reservoir site in Albatross Avenue south and connecting to the water main in Windsor Road","2011-07-01","2012-11-21","930 - Neil Parish","04 - Growth",null,"05 - Other Distribution",null,null,null,"301 - Water Distrib & Ret","1 - Water","NTH - North","2 - Distribution",510251]
["ISD","16 - Network Operations (Renewals)","C0632","Quick Connect Fitting Installations upstream of Pump Station",0,"2012-07-02","2012-07-02","902 - Ashley Massie","02 - Compliance",null,"06 - Pump Stations",null,null,null,"301 - Water Distrib & Ret","1 - Water","REG - Regional","2 - Distribution",140]

{"sheet":"5.7.1","index":19,"n_rows":298,"n_cols":27,"rows_kept":298,"cut":false,"hidden":false,"merged":[[67,1,68,1],[125,1,126,1],[183,1,184,1],[241,1,242,1],[0,26,2,28],[241,26,242,26],[9,26,10,26],[67,26,68,26],[125,26,126,26],[183,26,184,26]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Contributed Assets for \",'Business Details'!$D$9)","v":"Contributed Assets for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Moreton Bay Regional Council"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F24++F30","v":0},0,20951.68591,7457.6692400000002,6453.5150800000001,6659.7378572369507,6986.64773194594,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F25++F31","v":0},0,8239.5688600000012,6517.4450399999996,10615.469660000001,11385.685603635451,11944.580244013685,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"F26++F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F17:F19)","v":0},{"$f":"SUM(G17:G19)","v":0},{"$f":"SUM(H17:H19)","v":29191.25477},{"$f":"SUM(I17:I19)","v":13975.11428},{"$f":"SUM(J17:J19)","v":17068.98474},{"$f":"SUM(K17:K19)","v":18045.4234608724},18931.227975959624,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",null,null,20951.68591,7457.6692400000002,6453.5150800000001,6659.7378572369507,6986.64773194594]
[null,null,null,"Developer Cash contributions ","$'000",null,null,8239.5688600000012,6517.4450399999996,10615.469660000001,11385.685603635451,11944.580244013685]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F24:F26)","v":0},{"$f":"SUM(G24:G26)","v":0},{"$f":"SUM(H24:H26)","v":29191.25477},{"$f":"SUM(I24:I26)","v":13975.11428},{"$f":"SUM(J24:J26)","v":17068.98474},{"$f":"SUM(K24:K26)","v":18045.4234608724},18931.227975959624,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},{"$f":"SUM(H30:H32)","v":0},{"$f":"SUM(I30:I32)","v":0},{"$f":"SUM(J30:J32)","v":0},{"$f":"SUM(K30:K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F44+F50+F56","v":0},{"$f":"G44+G50+G56","v":0},34179.81654,19252.893459999999,11235.629789999999,11594.665563617502,12163.818696661005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F45+F51+F57","v":0},0,13446.27234,10336.49078,4506.41399,4833.3813324623443,5070.6398529992957,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F37:F39)","v":0},{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":47626.088879999996},{"$f":"SUM(I37:I39)","v":29589.384239999999},{"$f":"SUM(J37:J39)","v":15742.04378},{"$f":"SUM(K37:K39)","v":16428.046896079846},17234.458549660299,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",null,null,34179.81654,19252.893459999999,11235.629789999999,11594.665563617502,12163.818696661005]
[null,null,null,"Developer Cash contributions ","$'000",null,null,13446.27234,10336.49078,4506.41399,4833.3813324623443,5070.6398529992957]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F44:F46)","v":0},0,47626.088879999996,29589.384239999999,15742.04378,16428.046896079846,17234.458549660299,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E44","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E45","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E46","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F50:F52)","v":0},0,{"$f":"SUM(H50:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F56:F58)","v":0},{"$f":"SUM(G56:G58)","v":0},{"$f":"SUM(H56:H58)","v":0},{"$f":"SUM(I56:I58)","v":0},{"$f":"SUM(J56:J58)","v":0},{"$f":"SUM(K56:K58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F63:F65)","v":0},{"$f":"SUM(G63:G65)","v":0},{"$f":"SUM(H63:H65)","v":0},{"$f":"SUM(I63:I65)","v":0},{"$f":"SUM(J63:J65)","v":0},{"$f":"SUM(K63:K65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C13,\" - \",'Business Details'!D13)","v":"Geographic Area 2 - Sunshine Coast Regional Council"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F82+F88","v":0},{"$f":"G82+G88","v":0},0,5681.8188499999997,7755.8744299999998,8003.7142421068074,8396.5965561231806,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F83+F89","v":0},0,9566.0947799999994,4989.55609,3063.3169700000003,3285.5789750051595,3446.8597747387716,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F75:F77)","v":0},{"$f":"SUM(G75:G77)","v":0},{"$f":"SUM(H75:H77)","v":9566.0947799999994},{"$f":"SUM(I75:I77)","v":10671.37494},{"$f":"SUM(J75:J77)","v":10819.1914},{"$f":"SUM(K75:K77)","v":11289.293217111966},11843.456330861953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",null,null,0,5681.8188499999997,7755.8744299999998,8003.7142421068074,8396.5965561231806]
[null,null,null,"Developer Cash contributions ","$'000",null,null,9566.0947799999994,4989.55609,3063.3169700000003,3285.5789750051595,3446.8597747387716]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F82:F84)","v":0},0,9566.0947799999994,10671.37494,10819.1914,11289.293217111966,11843.456330861953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F88:F90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F102+F108+F114","v":0},{"$f":"G102+G108+G114","v":0},0,7298.52387,12143.377390000001,12531.420337038746,13146.556418987577,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F103+F109+F115","v":0},0,8055.91554,10148.14215,9237.7872599999992,9908.0440888970479,10394.405027596047,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F95:F97)","v":0},{"$f":"SUM(G95:G97)","v":0},{"$f":"SUM(H95:H97)","v":8055.91554},{"$f":"SUM(I95:I97)","v":17446.666020000001},{"$f":"SUM(J95:J97)","v":21381.164649999999},{"$f":"SUM(K95:K97)","v":22439.464425935796},23540.961446583624,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",null,null,0,7298.52387,12143.377390000001,12531.420337038746,13146.556418987577]
[null,null,null,"Developer Cash contributions ","$'000",null,null,8055.91554,10148.14215,9237.7872599999992,9908.0440888970479,10394.405027596047]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F102:F104)","v":0},0,8055.91554,17446.666020000001,21381.164649999999,22439.464425935796,23540.961446583624,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E102","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E103","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E104","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F108:F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F114:F116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F121:F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C14,\" - \",'Business Details'!D14)","v":"Geographic Area 3 - N/A"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F140+F146","v":0},{"$f":"G140+G146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F141+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F133:F135)","v":0},{"$f":"SUM(G133:G135)","v":0},{"$f":"SUM(H133:H135)","v":0},{"$f":"SUM(I133:I135)","v":0},{"$f":"SUM(J133:J135)","v":0},{"$f":"SUM(K133:K135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F140:F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F146:F148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F160+F166+F172","v":0},{"$f":"G160+G166+G172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F161+F167+F173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F153:F155)","v":0},{"$f":"SUM(G153:G155)","v":0},{"$f":"SUM(H153:H155)","v":0},{"$f":"SUM(I153:I155)","v":0},{"$f":"SUM(J153:J155)","v":0},{"$f":"SUM(K153:K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F160:F162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"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",{"$f":"SUM(F166:F168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F172:F174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F179:F181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C15,\" - \",'Business Details'!D15)","v":"Geographic Area 4 - N/A"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F198+F204","v":0},{"$f":"G198+G204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F199+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F191:F193)","v":0},{"$f":"SUM(G191:G193)","v":0},{"$f":"SUM(H191:H193)","v":0},{"$f":"SUM(I191:I193)","v":0},{"$f":"SUM(J191:J193)","v":0},{"$f":"SUM(K191:K193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F198:F200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F204:F206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F218+F224+F230","v":0},{"$f":"G218+G224+G230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F219+F225+F231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F211:F213)","v":0},{"$f":"SUM(G211:G213)","v":0},{"$f":"SUM(H211:H213)","v":0},{"$f":"SUM(I211:I213)","v":0},{"$f":"SUM(J211:J213)","v":0},{"$f":"SUM(K211:K213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F218:F220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E218","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E219","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E220","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F224:F226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F230:F232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F237:F239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C16,\" - \",'Business Details'!D16)","v":"Geographic Area 5 - N/A"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F256+F262","v":0},{"$f":"G256+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F257+F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F249:F251)","v":0},{"$f":"SUM(G249:G251)","v":0},{"$f":"SUM(H249:H251)","v":0},{"$f":"SUM(I249:I251)","v":0},{"$f":"SUM(J249:J251)","v":0},{"$f":"SUM(K249:K251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F256:F258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F262:F264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F276+F282+F288","v":0},{"$f":"G276+G282+G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F277+F283+F289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F269:F271)","v":0},{"$f":"SUM(G269:G271)","v":0},{"$f":"SUM(H269:H271)","v":0},{"$f":"SUM(I269:I271)","v":0},{"$f":"SUM(J269:J271)","v":0},{"$f":"SUM(K269:K271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F276:F278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E276","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E277","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E278","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F282:F284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F288:F290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F295:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.8.1.1","index":20,"n_rows":123,"n_cols":36,"rows_kept":123,"cut":false,"hidden":false,"merged":[[10,9,10,11],[10,6,10,7],[11,1,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Lives for \",'Business Details'!$D$9)","v":"Asset Lives for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AI12","v":" "}]
[null,null," ",null,null,null,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"New Assets"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,54,null,null,80,80,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,34,null,null,46,46,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,47,25,null,49,49,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,22,10,null,32,32,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,35,15,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,5,5,null,5,5,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,13,13,null,13,13,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,11,null,null,10,10,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,60,null,null,60,60,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,45,66,null,51,51,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,5,5,null,5,5,null,null,5,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,55,18,null,55,55,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,8,8,null,8,8,null,null,8,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[]
[]
[null,"Remaining Asset Lives for Existing Assets  - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Moreton Bay Regional Council"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,58,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,24,null,null,43,43,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,41,41,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,21,null,null,8,8,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,14,58,null,51,51,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,2,2,null,2,2,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,4,4,null,4,4,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,80,80,null,80,80,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,31,23,null,52,52,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,8,8,null,8,8,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,32,58,null,57,57,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Sunshine Coast Regional Council"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,50,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,28,26,null,42,5,null,null,3,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,47,58,null,29,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,9,null,null,12,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,30,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,19,null,null,11,4,null,null,8,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,31,null,null,32,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,41,54,null,41,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"IPMS - 10 Depreciation and Asset Lives.docx"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - N/A"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - N/A"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - N/A"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]

{"sheet":"5.8.1.2","index":21,"n_rows":123,"n_cols":36,"rows_kept":123,"cut":false,"hidden":false,"merged":[[10,6,10,7],[10,9,10,11],[11,1,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Lives for \",'Business Details'!$D$9)","v":"Asset Lives for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AI12","v":" "}]
[null,null," ",null,null,null,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"Useful Lives for New Assets (for Tax Purposes)"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,54,null,null,80,80,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,34,null,null,46,46,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,47,25,null,49,49,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,22,10,null,32,32,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,35,15,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,5,5,null,5,5,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,13,13,null,13,13,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,11,null,null,10,10,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,60,null,null,60,60,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,45,66,null,51,51,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,5,5,null,5,5,null,null,5,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,55,18,null,55,55,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,8,8,null,8,8,null,null,8,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[]
[]
[null,"Remaining Asset Lives for Existing Assets (Tax Values) - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Moreton Bay Regional Council"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,58,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,24,null,null,43,43,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,41,41,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,21,null,null,8,8,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,14,58,null,51,51,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,2,2,null,2,2,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,4,4,null,4,4,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,80,80,null,80,80,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,31,23,null,52,52,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,8,8,null,8,8,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,32,58,null,57,57,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Sunshine Coast Regional Council"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,50,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,28,26,null,42,5,null,null,3,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,47,58,null,29,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,9,null,null,12,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,30,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,19,null,null,11,4,null,null,8,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,31,null,null,32,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,41,54,null,41,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,null,null,null,null,null,null,null,null,null,null,"5.8.1.1"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - N/A"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - N/A"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - N/A"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]

{"sheet":"5.10.0","index":22,"n_rows":164,"n_cols":27,"rows_kept":164,"cut":false,"hidden":false,"merged":[[162,1,163,1]]}
[]
[]
[]
[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$9)","v":"Weighted Average Cost of Capital Parameters for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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},{"$f":"G11+1","v":2016},null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Z11","v":" "}]
[null,null," "]
[]
[null,"Weighted Average Cost of Capital Parameters"]
[null,null,"Risk free rate for ROE",null,"%",5.2400000000000002E-2,5.2400000000000002E-2,5.2400000000000002E-2]
[null,null,"Risk free rate for COD",null,"%",3.2750000000000001E-2,3.2800000000000003E-2,3.2800000000000003E-2]
[null,null,"Market risk premium",null,"%",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,"Debt margin",null,"%",2.9649999999999999E-2,2.9700000000000001E-2,2.9700000000000001E-2]
[null,null,"Asset beta",null,null,0.35,0.35,0.35]
[null,null,"Equity beta",null,null,0.66,0.66,0.66]
[null,null,"Debt beta",null,null,0.11,0.11,0.11]
[null,null,"Debt raising costs",null,"%",1.25E-3,1.25E-3,1.25E-3]
[null,"Capital structure"]
[null,null,"Debt (D / (D+E))",null,"%",0.6,0.6,0.6]
[null,null,"Corporate tax rate",null,"%",0.3,0.3,0.3]
[null,null,"Imputation gamma",null,"%",0.5,0.5,0.5]
[null,null,"Inflation rate",null,"%",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Weighted Average Cost of Capital"]
[null,null,"Nominal Post-tax Return on capital",null,"%",7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2]
[]
[null,null,null,null,"rounding",{"$f":"F24*(F16+F18+F22)+((1-F24)*(F15+F20*F17))","v":7.6309999999999989E-2},{"$f":"G24*(G16+G18+G22)+((1-G24)*(G15+G20*G17))","v":7.6369999999999993E-2},7.6369999999999993E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Z164","v":" "}]

{"sheet":"5.11.1","index":23,"n_rows":652,"n_cols":46,"rows_kept":652,"cut":false,"hidden":false,"merged":[[0,26,2,28],[29,2,29,3],[150,2,150,3],[90,2,90,3],[44,2,44,3],[135,2,135,3],[196,2,196,3],[181,2,181,3],[106,2,106,3],[60,2,60,3],[75,2,75,3],[497,2,497,3],[512,2,512,3],[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],[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]]}
[null,null,null,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 Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472) - 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},{"$f":"K10+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,{"$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,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Moreton Bay Regional Council"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",null,null,39139.186900000001,53882.91848,66352.769449999993,74950.497000000003,87193.814211109726]
[null,null,"Employee expenses",null,"$'000",null,null,8186.8918075084193,7904.4168222100334,7655.7611273611956,7756.1885915048351,7998.9913826379398]
[null,null,"Contractor expenses",null,"$'000",null,null,1424.6108781805726,776.83335625741245,305.21234046494249,359.22219466335349,372.17122595728483]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,391.51296930520135,525.16484718985112,682.47204272584895,832.41851794060358,885.34271357996136]
[null,null,"Sludge handling costs",null,"$'000",null,null,0.15,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",null,null,213.60747000000001,184.32445999999999,165.26060999999999,166.71600000000001,176.70418700250397]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,2070.6328790370167,1805.6160238803234,1768.4119291868315,1600.2088284052222,1653.5066713765746]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,11.593131874210069,21.457116089809048,20.479198888285648,43.632134869356349,45.220795852771928]
[null,null,"Corporate Costs",null,"$'000",null,null,14380.282124295643,16156.088827111229,14047.938684470701,15187.300043204277,13982.053792997562]
[null,null,"Non recurrent costs",null,"$'000",null,null,897.255555091921,832.60632462473961,866.43812252849534,706.73048240791786,732.46278147037924]
[null,null,"Indirect taxes",null,"$'000",null,null,12.01932072580116,374.81924897788406,422.5142497402606,392.82507871965964,407.12797445780444]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C17","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F18:F29)","v":0},0,66727.743036018786,82464.245506341293,92287.257755366532,101995.73887171522,113447.3957364425,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,470.88646132054095,413.23349892901399,477.26288062004556,530.38421835142026,546.98757540874135]
[null,null,"Contractor expenses",null,"$'000",null,null,766.56252810231524,578.33487596072416,496.28155939506161,204.88033625904347,212.26574263187575]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,345.14685153339366,266.36363085797871,129.97398245242539,101.59781808562161,108.05728851426841]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,74.337798265972793,78.158270143571869,117.45544163490598,56.233357012461695,58.10631045366295]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,4.5631698410642398,1.3356994797135533,1.2358875638265399,2.5427178865221656,2.6352991161650845]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000",null,null,43.208556391562652,40.322855763280174,30.292156766015854,55.256770614398377,57.268688569077504]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C32","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F33:F44)","v":0},0,1704.7053654548497,1377.7488311342825,1252.501908432281,950.89521820946766,985.32090469379114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,16446.166163143596,16609.921299791833,17527.302061686893,18192.069179519858,18761.560898443746]
[null,null,"Contractor expenses",null,"$'000",null,null,5853.7890200937345,4894.1907763969148,3704.7255556162413,3933.2935593378675,4075.0786220225827]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,3078.0704365042343,3310.7947466328092,4102.0761650065187,4705.058941317674,5004.2010850088764]
[null,null,"Sludge handling costs",null,"$'000",null,null,2078.0859,2805.1946200000002,2186.0146599999998,2247.846,2328.8750361518905]
[null,null,"Chemicals costs",null,"$'000",null,null,1998.0691999999997,1930.2669099999996,2650.4769500000011,2816.6929999999998,2985.4449878874484]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,3218.9142733425765,3515.0790968961537,4420.2462196892257,4615.4198887666644,4769.1447777384992]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,42.427447286439424,82.61481360460013,126.24889860323864,117.77533263441069,122.06357285747818]
[null,null,"Corporate Costs",null,"$'000",null,null,16426.056812669332,16767.13477763212,13281.938088816099,14023.885420588576,12910.966385051637]
[null,null,"Non recurrent costs",null,"$'000",null,null,1003.9425959047672,1849.0990312699466,2668.0571053177341,1729.546402245953,1792.5197794708356]
[null,null,"Indirect taxes",null,"$'000",null,null,13.729219175619903,388.99543894044996,399.47555529241458,362.73293334737446,375.94016375987428]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C48","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F48:F60)","v":0},0,50159.251068120291,52153.291511164825,51066.561260028371,52744.320657758384,53125.795308392866,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,622.79914876917837,494.9177067398839,599.16471963210972,738.17624488538706,761.28440561301989]
[null,null,"Contractor expenses",null,"$'000",null,null,16.553350300155373,7.9356040180823735,14.104269365425621,47.249082468848464,48.952289722153175]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,6.0547019245984568E-3,2.8639659095217734E-2,6.4069633392969269E-2,1.516481158265847E-2,1.6128972563868024E-2]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,32.348119906946046,34.214664215782641,42.970764707311297,24.861897741104212,25.689968114329051]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,0.41772226875935559,0.69590826155804142,0.71126428136752518,1.918738043306017,1.988599953018261]
[null,null,"Corporate Costs",null,"$'000",null,null,158.9317086061142,168.44512024711946,145.93086270936828,170.66496143276129,157.12119103095449]
[null,null,"Non recurrent costs",null,"$'000",null,null,72.126074832956988,83.145799313196491,44.152925803651264,36.455003966231843,37.782343153847144]
[null,null,"Indirect taxes",null,"$'000",null,null,0.13283822686684765,3.9079058143742413,4.389104363030671,4.4143117419682882,4.5750383452870622]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C63","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F63:F75)","v":0},0,903.31501761290178,793.29134826909228,851.48798049565733,1023.7554050911898,1037.409964905173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,364.50221253598392,799.18282616350666,1037.0837404552194,1237.560359341782,1276.3014376302838]
[null,null,"Contractor expenses",null,"$'000",null,null,181.16918839963316,211.11080123633096,201.30928342970438,208.91448643681474,216.44531349264611]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,81.242523350213062,74.389994229680909,83.110582230929467,128.98851454905423,137.18945341825824]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000",null,null,56.612650000000002,63.737859999999998,72.274919999999995,74.900999999999996,79.388422890871595]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,533.653128066828,1020.7385134936961,1344.3594799066123,1338.0783046505933,1382.6454174540613]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,1.2535879033634989E-2,3.6208903153102372E-2,3.7673622044992389E-2,0.10484749064639415,0.10866502371227994]
[null,null,"Corporate Costs",null,"$'000",null,null,605.78809881436234,1063.9889708472729,323.14208778519298,706.2085384394602,650.16466030465085]
[null,null,"Non recurrent costs",null,"$'000",null,null,0.65757017899242931,1.0930949673666426,0.92339732054356427,0.8022179673439509,0.83142699845669066]
[null,null,"Indirect taxes",null,"$'000",null,null,0.50632952737565184,24.684411632133511,9.7190157108951301,18.266342530653414,18.93142632210764]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C94","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F95:F106)","v":0},0,1824.1442367524226,3258.9626814731409,3071.9601804611425,3713.8246114063486,3762.0062235350488,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F107+F91+F76+F61+F45+F30","v":0},0,121319.15872395926,140047.53987838264,148529.76908478397,160428.5347641806,172357.92813796937,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$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},{"$f":"K12","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS118","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Sunshine Coast Regional Council"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",null,null,28521.603179999998,37147.266519999997,48585.701139999997,59962.036999999997,71748.291485576949]
[null,null,"Employee expenses",null,"$'000",null,null,5869.9543816611404,6130.6042921086237,5910.6681828464352,6325.602938363174,6523.6221111713949]
[null,null,"Contractor expenses",null,"$'000",null,null,1021.437813416417,602.50591729210987,235.64069460720481,292.9656677735465,303.52632258943936]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,280.71254924152333,407.31377641930749,526.90591066185607,678.88357289303508,722.04619632556773]
[null,null,"Sludge handling costs",null,"$'000",null,null,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",null,null,2.3764699999999999,6.5279400000000001,9.4384499999999996,38.533999999999999,40.84262543459829]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,1484.6318757953686,1400.4217635382543,1365.3111624204344,1305.0592501117699,1348.5266037134174]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,8.312208936214752,16.641972577513574,15.811066628837779,35.58443135832907,36.880072698943607]
[null,null,"Corporate Costs",null,"$'000",null,null,10310.579649729394,12530.537006711567,10845.78043065177,12386.087399205064,11403.142086334632]
[null,null,"Non recurrent costs",null,"$'000",null,null,643.32707710284535,645.76299835793031,668.93783100565156,576.37799331578594,597.36411357833686]
[null,null,"Indirect taxes",null,"$'000",null,null,8.617783893797295,290.70689821064809,326.20421290492646,320.3706875995029,332.035494126694]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C123","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F124:F135)","v":0},0,48151.552989776697,59178.289085215954,68490.399081727111,81921.502940620179,93056.277111549978,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,337.62288691276029,320.5006921015281,368.47316372668342,432.55781244667639,446.09877305502414]
[null,null,"Contractor expenses",null,"$'000",null,null,549.62092775241547,448.55203775167428,383.15662858996228,167.09130286910622,173.11451229753118]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,247.46830923268041,206.58956319347942,100.34705496933235,82.858668150177934,88.126725346269225]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,53.29977418953942,60.618947252328354,90.682053714090671,45.861428478112757,47.388926120970019]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,3.2717665547080044,1.0359581418189512,0.95417309651653126,2.0737277781035224,2.1492329171750439]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000",null,null,30.980286643496711,31.274093734258006,23.387209215133986,45.064967985143184,46.705798913339414]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C138","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F139:F150)","v":0},0,1222.2639512856003,1068.5712921750874,967.00028331171939,775.50790770731999,803.58396865030909,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,12890.439188785882,12262.68472852479,12954.31195748666,13398.188670281994,13817.610860303968]
[null,null,"Contractor expenses",null,"$'000",null,null,4588.1763955787128,3613.2572460148549,2738.1379287821173,2896.8122693234295,3001.2348614833231]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,2412.5792836434089,2444.2760110683403,3031.8171118316777,3465.2060069966838,3685.5197514562419]
[null,null,"Sludge handling costs",null,"$'000",null,null,1788.43758,2030.1304399999999,2014.74665,2242.4340000000002,2323.2679475454411]
[null,null,"Chemicals costs",null,"$'000",null,null,1922.08224,1955.1414899999997,1859.2027700000003,1844.1970000000001,1954.6854024656111]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,2522.9721190234022,2595.0939792595759,3266.9744754341455,3399.1881765645189,3512.4042733943111]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,33.254463305065343,60.992427047306272,93.309718234983833,86.73978269154216,89.898007905243048]
[null,null,"Corporate Costs",null,"$'000",null,null,12874.677560401307,12378.751462318072,9816.591783321408,10328.383258732847,9508.7349237507715]
[null,null,"Non recurrent costs",null,"$'000",null,null,786.88618691838565,1365.1430396944827,1971.9431970209519,1273.785229301239,1320.1641860289137]
[null,null,"Indirect taxes",null,"$'000",null,null,10.760907018527501,287.18549248157092,295.24971638162634,267.14741626995152,276.87434524830917]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C154","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F154:F166)","v":0},0,39830.265924674692,38992.656316408997,38042.285308493578,39202.081810162206,39490.394559582135,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,594.0387671170929,671.31926306621222,846.05796858855331,787.38799454441278,812.03669932055459]
[null,null,"Contractor expenses",null,"$'000",null,null,15.788929421941264,10.764059900981149,19.916108370106812,50.399021300105019,52.215775703630044]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,5.7751004856992421E-3,3.8847579256997548E-2,9.047031993130715E-2,1.6175799021502367E-2,1.7204237401459224E-2]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,30.854308818588247,46.409661352991357,60.677400897848457,26.519357590511152,27.402632655284314]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,0.39843217837012368,0.94394808459817203,1.0043495441335331,2.0466539128597514,2.1211732832194783]
[null,null,"Corporate Costs",null,"$'000",null,null,151.59236556885514,228.48334672905119,206.06348340081158,182.04262552827871,167.59593709968476]
[null,null,"Non recurrent costs",null,"$'000",null,null,68.795348637582023,112.7811269668766,62.346686126003945,38.885337563980634,40.30116603077029]
[null,null,"Indirect taxes",null,"$'000",null,null,0.12670386057841068,5.3007851925910208,6.1976892157284489,4.7085991914328407,4.880040901639533]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C169","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F169:F181)","v":0},0,861.60063070349395,1076.0410388725588,1202.3541564631173,1092.0057654306022,1106.5706292321845,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000",null,null,359.15201224542994,545.55779036458387,791.14522759622241,456.00599076045819,470.28098240407604]
[null,null,"Contractor expenses",null,"$'000",null,null,178.50996875410235,144.1136351709165,153.56993137923254,76.979079567885492,79.753976345176042]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000",null,null,80.050037386933127,50.78192317020045,63.401380168087201,47.528619456545485,50.550433484433661]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000",null,null,2.5679999999999996,34.482660000000003,42.277079999999998,5.4809999999999999,5.8093743189659319]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",null,null,525.82011355376426,696.80156996731944,1025.5522724085952,493.04401067904149,509.46573126492677]
[null,null,"Licence or regulatory fees",null,"$'000",null,null,1.2351876135047695E-2,2.471780992912655E-2,2.8739536764964383E-2,3.8633334923870694E-2,4.0039987888172118E-2]
[null,null,"Corporate Costs",null,"$'000",null,null,596.89627991498946,726.32625840356411,246.51077884464607,260.21787286873121,239.56728885316474]
[null,null,"Non recurrent costs",null,"$'000",null,null,0.64791829749018037,0.74619530792217559,0.7044188958188804,0.29559463200573499,0.30635733385795183]
[null,null,"Indirect taxes",null,"$'000",null,null,0.49889757143323404,16.850678750348155,7.4142063911177489,6.730630599456763,6.9756951661839262]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C200","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F201:F212)","v":0},0,1744.1555796002774,2215.6854289447842,2330.604035220485,1346.3214318990483,1362.7498791586731,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F213+F197+F182+F167+F151+F136","v":0},0,91809.839076040764,102531.24316161739,111032.64286521601,124337.41985581935,135819.57614817328,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$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},{"$f":"K118","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA118","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS223","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - N/A"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C228","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F229:F240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C243","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F244:F255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C259","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F259:F271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C274","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F274:F286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C289","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F289:F301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C305","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F306:F317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F318+F302+F287+F272+F256+F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"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},{"$f":"K223","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA223","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS328","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - N/A"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C333","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F334:F345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C348","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F349:F360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C364","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F364:F376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C379","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F379:F391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C394","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F394:F406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C410","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F411:F422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F423+F407+F392+F377+F361+F346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F327","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA327","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$f":"F328","v":2009},{"$f":"G328","v":2010},{"$f":"H328","v":2011},{"$f":"I328","v":2012},{"$f":"J328","v":2013},{"$f":"K328","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA328","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS434","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - N/A"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C439","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F440:F451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C454","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F455:F466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C470","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F470:F482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C485","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F485:F497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C500","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F500:F512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C516","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F517:F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F529+F513+F498+F483+F467+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F433","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA433","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS539","v":" "}]
[null,null," "]
[null,"Unallocated operating expenditure"]
[null,null,"Please specify",null,"$'000"]
[null,null,"Please specify",null,"$'000"]
[null,null,"Please specify",null,"$'000"]
[]
[null,"TOTAL UNALLOCATED OPERATING EXPENDITURE",null,null,"$'000",{"$f":"SUM(F542:F544)","v":0},{"$f":"SUM(G542:G544)","v":0},{"$f":"SUM(H542:H544)","v":0},{"$f":"SUM(I542:I544)","v":0},{"$f":"SUM(J542:J544)","v":0},{"$f":"SUM(K542:K544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F538","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA538","v":"For Year Ending 30 June 2014:"}]
[null,null,null,null,null,{"$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":0},0,67660.790080000006,91030.184999999998,114938.47058999998,134912.53399999999,158942.10569668666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F19+F125+F230+F335+F441","v":0},0,14056.846189169559,14035.021114318657,13566.42931020763,14081.791529868009,14522.613493809335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",{"$f":"F20+F126+F231+F336+F442","v":0},0,2446.0486915969896,1379.3392735495222,540.85303507214735,652.18786243689999,675.69754854672419,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":0},0,672.22551854672474,932.4786236091586,1209.377953387705,1511.3020908336387,1607.3889099055291,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"F23+F129+F234+F339+F445","v":0},0,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"F24+F130+F235+F340+F446","v":0},0,215.98394000000002,190.85239999999999,174.69905999999997,205.25,217.54681243710226,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"F25+F131+F236+F341+F447","v":0},0,3555.2647548323853,3206.0377874185779,3133.7230916072658,2905.2680785169923,3002.033275089992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"F26+F132+F237+F342+F448","v":0},0,19.905340810424821,38.099088667322619,36.29026551712343,79.216566227685419,82.100868551715536,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"F27+F133+F238+F343+F449","v":0},0,24690.861774025037,28686.625833822796,24893.719115122469,27573.387442409341,25385.195879332194,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"F28+F134+F239+F344+F450","v":0},0,1540.5826321947663,1478.3693229826699,1535.3759535341469,1283.1084757237038,1329.8268950487161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"F29+F135+F240+F345+F451","v":0},0,20.637104619598453,665.52614718853215,748.71846264518706,713.19576631916254,739.16346858449845,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C560","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F561:F572)","v":0},0,114879.2960257955,141642.53459155725,160777.6568370937,183917.24181233544,206503.67284799248,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'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},0,808.50934823330124,733.73419103054209,845.73604434672893,962.94203079809665,993.08634846376549,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,1316.1834558547307,1026.8869137123984,879.43818798502389,371.97163912814972,385.38025492940693,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'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,"$'000",0,0,592.61516076607404,472.95319405145813,230.32103742175775,184.45648623579956,196.18401386053762,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'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",0,0,127.63757245551221,138.77721739590021,208.13749534899665,102.09478549057445,105.49523657463297,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,7.8349363957722442,2.3716576215325045,2.1900606603430712,4.6164456646256884,4.7845320333401284,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'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,"$'000",0,0,74.188843035059364,71.596949497538176,53.679365981149843,100.32173859954156,103.97448748241692,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'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",{"$f":"SUM(F576:F587)","v":0},0,2926.9693167404503,2446.3201233093696,2219.5021917439999,1726.4031259167873,1788.9048733441,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'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,"$'000",0,{"$f":"G50+G156+G261+G366+G472","v":0},29336.60535192948,28872.606028316623,30481.614019173554,31590.257849801852,32579.171758747714,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,10441.965415672446,8507.4480224117688,6442.8634843983582,6830.105828661297,7076.3134835059063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'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,"$'000",0,0,5490.6497201476432,5755.070757701149,7133.8932768381965,8170.2649483143578,8689.7208364651178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,3866.5234799999998,4835.3250600000001,4200.7613099999999,4490.2800000000007,4652.1429836973311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,3920.1514399999996,3885.4083999999993,4509.6797200000019,4660.8899999999994,4940.1303903530597,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,5741.8863923659792,6110.1730761557301,7687.2206951233711,8014.6080653311838,8281.5490511328098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,75.68191059150476,143.60724065190641,219.55861683822246,204.51511532595285,211.96158076272121,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,29300.734373070642,29145.886239950192,23098.529872137507,24352.268679321423,22419.70130880241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,1790.8287828231528,3214.2420709644293,4640.0003023386862,3003.331631547192,3112.6839654997493,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,24.490126194147404,676.18093142202088,694.72527167404087,629.88034961732592,652.81450900818345,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C591","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F592:F603)","v":0},0,89989.516992795005,91145.947827573822,89108.846568521942,91946.402467920576,92616.189867975001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'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,"$'000",0,0,{"$f":"H65+H171+H276+H381+H487","v":1216.8379158862713},1166.2369698060961,1445.222688220663,1525.5642394297997,1573.3211049335746,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,{"$f":"H66+H172+H277+H382+H488","v":32.342279722096634},18.699663919063521,34.020377735532435,97.64810376895349,101.16806542578323,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"$'000",0,0,{"$f":"H68+H174+H279+H384+H490","v":1.1829802410297699E-2},6.748723835221529E-2,0.15453995332427642,3.1340610604160837E-2,3.3333209965327251E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,{"$f":"H69+H175+H280+H385+H491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,{"$f":"H70+H176+H281+H386+H492","v":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,"$'000",0,0,{"$f":"H71+H177+H282+H387+H493","v":63.20242872553429},80.624325568773997,103.64816560515976,51.381255331615364,53.092600769613369,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,{"$f":"H72+H178+H283+H388+H494","v":0.81615444712947927},1.6398563461562135,1.7156138255010582,3.9653919561657682,4.1097732362377393,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,{"$f":"H73+H179+H284+H389+H495","v":310.52407417496931},396.92846697617063,351.99434611017989,352.70758696103996,324.71712813063925,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,{"$f":"H74+H180+H285+H390+H496","v":140.92142347053903},195.92692628007308,106.4996119296552,75.34034153021247,78.083509184617441,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,{"$f":"H75+H181+H286+H391+H497","v":0.25954208744525831},9.2086910069652621,10.586793578759121,9.1229109334011298,9.4550792469265943,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C606","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F607:F618)","v":0},0,1764.9156483163958,1869.332387141651,2053.842136958775,2115.7611705217919,2143.9805941373579,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'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":0},0,723.65422478141386,1344.7406165280904,1828.2289680514418,1693.5663501022402,1746.5824200343598,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,359.6791571537355,355.22443640724748,354.87921480893692,285.89356600470023,296.19928983782216,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'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,"$'000",0,0,161.29256073714618,125.17191739988135,146.51196239901668,176.5171340055997,187.73988690269189,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'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,"$'000",0,0,59.18065,98.220519999999993,114.55199999999999,80.381999999999991,85.197797209837532,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,1059.4732416205923,1717.5400834610155,2369.9117523152072,1831.1223153296348,1892.111148718988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,2.4887755168682683E-2,6.0926713082228925E-2,6.6413158809956768E-2,0.14348082557026484,0.14870501160045208,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,1202.6843787293519,1790.3152292508371,569.65286662983908,966.4264113081914,889.73194915781562,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,1.3054884764826098,1.8392902752888181,1.6278162163624446,1.0978125993496859,1.1377843323146424,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,1.0052270988088858,41.53509038248167,17.13322210201288,24.996973130110177,25.907121488291565,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C637","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F638:F649)","v":0},0,3568.2998163527,5474.6481104179247,5402.5642156816275,5060.1460433053962,5124.756102693721,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unallocated operating expenditure",null,null,"$'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":0},0,213128.99780000004,242578.78304000001,259562.41195000004,284765.95461999997,308177.50428614265,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Supporting Docs","index":24,"n_rows":229,"n_cols":25,"rows_kept":229,"cut":false,"hidden":false,"merged":[[227,1,228,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Documents for \",'Business Details'!$D$9)","v":"Supporting Documents for Northern SEQ Distributor-Retailer Authority (Trading as Unitywater ABN: 89 791 717 472)"}]
[null,{"$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," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1,"Refer USB Attachements for supplementary data and explanations"]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X229","v":" "}]

{"sheet":"Sheet2","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}